[PTARAS] YoY Annualized Quarter Result on 30-Jun-2019 [#4]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

29-Aug-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

30-Jun-2019 [#4]

Profit Trend

QoQ- 98.09%

YoY- 72.88%

Quarter Report

Q4FY2019 Interim Results.pdf

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	443,138	370,437	373,900	315,919	95,912	193,737	136,874	21.61%
YoY %	19.63%	-0.93%	18.35%	229.38%	-50.49%	41.54%	-	-
Horiz. %	323.76%	270.64%	273.17%	230.81%	70.07%	141.54%	100.00%	-
PBT	48,265	75,123	39,262	31,606	20,706	42,422	23,040	13.10%
YoY %	-35.75%	91.34%	24.22%	52.64%	-51.19%	84.12%	-	-
Horiz. %	209.48%	326.05%	170.41%	137.18%	89.87%	184.12%	100.00%	-
Tax	-7,062	-11,002	-7,572	-5,503	-5,607	-6,175	-5,254	5.05%
YoY %	35.81%	-45.30%	-37.60%	1.85%	9.20%	-17.53%	-	-
Horiz. %	134.41%	209.40%	144.12%	104.74%	106.72%	117.53%	100.00%	-
NP	41,203	64,121	31,690	26,103	15,099	36,247	17,786	15.02%
YoY %	-35.74%	102.34%	21.40%	72.88%	-58.34%	103.80%	-	-
Horiz. %	231.66%	360.51%	178.17%	146.76%	84.89%	203.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,203	64,121	31,690	26,103	15,099	36,247	17,786	15.02%
YoY %	-35.74%	102.34%	21.40%	72.88%	-58.34%	103.80%	-	-
Horiz. %	231.66%	360.51%	178.17%	146.76%	84.89%	203.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.63%	14.65%	19.29%	17.41%	27.08%	14.56%	22.80%	-
YoY %	-0.14%	-24.05%	10.80%	-35.71%	85.99%	-36.14%	-	-
Horiz. %	64.17%	64.25%	84.61%	76.36%	118.77%	63.86%	100.00%	-
Total Cost	401,935	306,316	342,210	289,816	80,813	157,490	119,088	22.46%
YoY %	31.22%	-10.49%	18.08%	258.63%	-48.69%	32.25%	-	-
Horiz. %	337.51%	257.22%	287.36%	243.36%	67.86%	132.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	399,734	371,537	323,436	318,460	323,844	339,508	331,243	3.18%
YoY %	7.59%	14.87%	1.56%	-1.66%	-4.61%	2.50%	-	-
Horiz. %	120.68%	112.16%	97.64%	96.14%	97.77%	102.50%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	16,586	16,586	16,586	19,903	33,045	32,802	32,634	-10.66%
YoY %	0.00%	0.00%	-16.67%	-39.77%	0.74%	0.51%	-	-
Horiz. %	50.82%	50.82%	50.82%	60.99%	101.26%	100.51%	100.00%	-
Div Payout %	40.26%	25.87%	52.34%	76.25%	218.86%	90.50%	183.49%	-
YoY %	55.62%	-50.57%	-31.36%	-65.16%	141.83%	-50.68%	-	-
Horiz. %	21.94%	14.10%	28.52%	41.56%	119.28%	49.32%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	399,734	371,537	323,436	318,460	323,844	339,508	331,243	3.18%
YoY %	7.59%	14.87%	1.56%	-1.66%	-4.61%	2.50%	-	-
Horiz. %	120.68%	112.16%	97.64%	96.14%	97.77%	102.50%	100.00%	-
NOSH	165,864	165,864	165,864	165,864	165,864	164,013	163,174	0.27%
YoY %	0.00%	0.00%	0.00%	0.00%	1.13%	0.51%	-	-
Horiz. %	101.65%	101.65%	101.65%	101.65%	101.65%	100.51%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	9.30%	17.31%	8.48%	8.26%	15.74%	18.71%	12.99%	-
YoY %	-46.27%	104.13%	2.66%	-47.52%	-15.87%	44.03%	-	-
Horiz. %	71.59%	133.26%	65.28%	63.59%	121.17%	144.03%	100.00%	-
ROE	10.31%	17.26%	9.80%	8.20%	4.66%	10.68%	5.37%	-
YoY %	-40.27%	76.12%	19.51%	75.97%	-56.37%	98.88%	-	-
Horiz. %	191.99%	321.42%	182.50%	152.70%	86.78%	198.88%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	267.17	223.34	225.42	190.47	58.05	118.12	83.88	21.28%
YoY %	19.62%	-0.92%	18.35%	228.11%	-50.86%	40.82%	-	-
Horiz. %	318.51%	266.26%	268.74%	227.07%	69.21%	140.82%	100.00%	-
EPS	24.80	38.70	19.10	15.70	9.10	22.10	10.90	14.67%
YoY %	-35.92%	102.62%	21.66%	72.53%	-58.82%	102.75%	-	-
Horiz. %	227.52%	355.05%	175.23%	144.04%	83.49%	202.75%	100.00%	-
DPS	10.00	10.00	10.00	12.00	20.00	20.00	20.00	-10.90%
YoY %	0.00%	0.00%	-16.67%	-40.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	60.00%	100.00%	100.00%	100.00%	-
NAPS	2.41	2.24	1.95	1.92	1.96	2.07	2.03	2.89%
YoY %	7.59%	14.87%	1.56%	-2.04%	-5.31%	1.97%	-	-
Horiz. %	118.72%	110.34%	96.06%	94.58%	96.55%	101.97%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 165,864
RPS	270.41	226.05	228.16	192.78	58.53	118.22	83.52	21.61%
YoY %	19.62%	-0.92%	18.35%	229.37%	-50.49%	41.55%	-	-
Horiz. %	323.77%	270.65%	273.18%	230.82%	70.08%	141.55%	100.00%	-
EPS	25.14	39.13	19.34	15.93	9.21	22.12	10.85	15.02%
YoY %	-35.75%	102.33%	21.41%	72.96%	-58.36%	103.87%	-	-
Horiz. %	231.71%	360.65%	178.25%	146.82%	84.88%	203.87%	100.00%	-
DPS	10.12	10.12	10.12	12.15	20.17	20.02	19.91	-10.66%
YoY %	0.00%	0.00%	-16.71%	-39.76%	0.75%	0.55%	-	-
Horiz. %	50.83%	50.83%	50.83%	61.02%	101.31%	100.55%	100.00%	-
NAPS	2.4393	2.2672	1.9737	1.9433	1.9762	2.0718	2.0213	3.18%
YoY %	7.59%	14.87%	1.56%	-1.66%	-4.61%	2.50%	-	-
Horiz. %	120.68%	112.17%	97.65%	96.14%	97.77%	102.50%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	2.36	2.50	2.60	2.43	2.61	4.10	3.46	-
P/RPS	0.88	1.12	1.15	1.28	4.50	3.47	4.12	-22.67%
YoY %	-21.43%	-2.61%	-10.16%	-71.56%	29.68%	-15.78%	-	-
Horiz. %	21.36%	27.18%	27.91%	31.07%	109.22%	84.22%	100.00%	-
P/EPS	9.50	6.47	13.61	15.44	28.56	18.55	31.74	-18.20%
YoY %	46.83%	-52.46%	-11.85%	-45.94%	53.96%	-41.56%	-	-
Horiz. %	29.93%	20.38%	42.88%	48.65%	89.98%	58.44%	100.00%	-
EY	10.53	15.46	7.35	6.48	3.50	5.39	3.15	22.26%
YoY %	-31.89%	110.34%	13.43%	85.14%	-35.06%	71.11%	-	-
Horiz. %	334.29%	490.79%	233.33%	205.71%	111.11%	171.11%	100.00%	-
DY	4.24	4.00	3.85	4.94	7.66	4.88	5.78	-5.03%
YoY %	6.00%	3.90%	-22.06%	-35.51%	56.97%	-15.57%	-	-
Horiz. %	73.36%	69.20%	66.61%	85.47%	132.53%	84.43%	100.00%	-
P/NAPS	0.98	1.12	1.33	1.27	1.33	1.98	1.70	-8.76%
YoY %	-12.50%	-15.79%	4.72%	-4.51%	-32.83%	16.47%	-	-
Horiz. %	57.65%	65.88%	78.24%	74.71%	78.24%	116.47%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/22	30/08/21	27/08/20	29/08/19	28/08/18	29/08/17	29/08/16	-
Price	2.25	2.64	2.28	2.98	2.50	4.06	3.60	-
P/RPS	0.84	1.18	1.01	1.56	4.31	3.44	4.29	-23.78%
YoY %	-28.81%	16.83%	-35.26%	-63.81%	25.29%	-19.81%	-	-
Horiz. %	19.58%	27.51%	23.54%	36.36%	100.47%	80.19%	100.00%	-
P/EPS	9.06	6.83	11.93	18.94	27.36	18.37	33.03	-19.38%
YoY %	32.65%	-42.75%	-37.01%	-30.77%	48.94%	-44.38%	-	-
Horiz. %	27.43%	20.68%	36.12%	57.34%	82.83%	55.62%	100.00%	-
EY	11.04	14.64	8.38	5.28	3.66	5.44	3.03	24.03%
YoY %	-24.59%	74.70%	58.71%	44.26%	-32.72%	79.54%	-	-
Horiz. %	364.36%	483.17%	276.57%	174.26%	120.79%	179.54%	100.00%	-
DY	4.44	3.79	4.39	4.03	8.00	4.93	5.56	-3.67%
YoY %	17.15%	-13.67%	8.93%	-49.62%	62.27%	-11.33%	-	-
Horiz. %	79.86%	68.17%	78.96%	72.48%	143.88%	88.67%	100.00%	-
P/NAPS	0.93	1.18	1.17	1.55	1.28	1.96	1.77	-10.16%
YoY %	-21.19%	0.85%	-24.52%	21.09%	-34.69%	10.73%	-	-
Horiz. %	52.54%	66.67%	66.10%	87.57%	72.32%	110.73%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos