[PTARAS] YoY Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- 24.98%

YoY- -58.34%

Quarter Report

Q4FY2018 interim results.pdf

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	370,437	373,900	315,919	95,912	193,737	136,874	242,999	7.27%
YoY %	-0.93%	18.35%	229.38%	-50.49%	41.54%	-43.67%	-	-
Horiz. %	152.44%	153.87%	130.01%	39.47%	79.73%	56.33%	100.00%	-
PBT	75,123	39,262	31,606	20,706	42,422	23,040	68,570	1.53%
YoY %	91.34%	24.22%	52.64%	-51.19%	84.12%	-66.40%	-	-
Horiz. %	109.56%	57.26%	46.09%	30.20%	61.87%	33.60%	100.00%	-
Tax	-11,002	-7,572	-5,503	-5,607	-6,175	-5,254	-16,649	-6.66%
YoY %	-45.30%	-37.60%	1.85%	9.20%	-17.53%	68.44%	-	-
Horiz. %	66.08%	45.48%	33.05%	33.68%	37.09%	31.56%	100.00%	-
NP	64,121	31,690	26,103	15,099	36,247	17,786	51,921	3.57%
YoY %	102.34%	21.40%	72.88%	-58.34%	103.80%	-65.74%	-	-
Horiz. %	123.50%	61.04%	50.27%	29.08%	69.81%	34.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,121	31,690	26,103	15,099	36,247	17,786	51,921	3.57%
YoY %	102.34%	21.40%	72.88%	-58.34%	103.80%	-65.74%	-	-
Horiz. %	123.50%	61.04%	50.27%	29.08%	69.81%	34.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.65%	19.29%	17.41%	27.08%	14.56%	22.80%	24.28%	-
YoY %	-24.05%	10.80%	-35.71%	85.99%	-36.14%	-6.10%	-	-
Horiz. %	60.34%	79.45%	71.71%	111.53%	59.97%	93.90%	100.00%	-
Total Cost	306,316	342,210	289,816	80,813	157,490	119,088	191,078	8.17%
YoY %	-10.49%	18.08%	258.63%	-48.69%	32.25%	-37.68%	-	-
Horiz. %	160.31%	179.09%	151.67%	42.29%	82.42%	62.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	371,537	323,436	318,460	323,844	339,508	331,243	343,452	1.31%
YoY %	14.87%	1.56%	-1.66%	-4.61%	2.50%	-3.55%	-	-
Horiz. %	108.18%	94.17%	92.72%	94.29%	98.85%	96.45%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	16,586	16,586	19,903	33,045	32,802	32,634	29,024	-8.89%
YoY %	0.00%	-16.67%	-39.77%	0.74%	0.51%	12.44%	-	-
Horiz. %	57.15%	57.15%	68.57%	113.85%	113.02%	112.44%	100.00%	-
Div Payout %	25.87%	52.34%	76.25%	218.86%	90.50%	183.49%	55.90%	-
YoY %	-50.57%	-31.36%	-65.16%	141.83%	-50.68%	228.25%	-	-
Horiz. %	46.28%	93.63%	136.40%	391.52%	161.90%	328.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	371,537	323,436	318,460	323,844	339,508	331,243	343,452	1.31%
YoY %	14.87%	1.56%	-1.66%	-4.61%	2.50%	-3.55%	-	-
Horiz. %	108.18%	94.17%	92.72%	94.29%	98.85%	96.45%	100.00%	-
NOSH	165,864	165,864	165,864	165,864	164,013	163,174	161,245	0.47%
YoY %	0.00%	0.00%	0.00%	1.13%	0.51%	1.20%	-	-
Horiz. %	102.86%	102.86%	102.86%	102.86%	101.72%	101.20%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	17.31%	8.48%	8.26%	15.74%	18.71%	12.99%	21.37%	-
YoY %	104.13%	2.66%	-47.52%	-15.87%	44.03%	-39.21%	-	-
Horiz. %	81.00%	39.68%	38.65%	73.65%	87.55%	60.79%	100.00%	-
ROE	17.26%	9.80%	8.20%	4.66%	10.68%	5.37%	15.12%	-
YoY %	76.12%	19.51%	75.97%	-56.37%	98.88%	-64.48%	-	-
Horiz. %	114.15%	64.81%	54.23%	30.82%	70.63%	35.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	223.34	225.42	190.47	58.05	118.12	83.88	150.70	6.77%
YoY %	-0.92%	18.35%	228.11%	-50.86%	40.82%	-44.34%	-	-
Horiz. %	148.20%	149.58%	126.39%	38.52%	78.38%	55.66%	100.00%	-
EPS	38.70	19.10	15.70	9.10	22.10	10.90	32.20	3.10%
YoY %	102.62%	21.66%	72.53%	-58.82%	102.75%	-66.15%	-	-
Horiz. %	120.19%	59.32%	48.76%	28.26%	68.63%	33.85%	100.00%	-
DPS	10.00	10.00	12.00	20.00	20.00	20.00	18.00	-9.32%
YoY %	0.00%	-16.67%	-40.00%	0.00%	0.00%	11.11%	-	-
Horiz. %	55.56%	55.56%	66.67%	111.11%	111.11%	111.11%	100.00%	-
NAPS	2.24	1.95	1.92	1.96	2.07	2.03	2.13	0.84%
YoY %	14.87%	1.56%	-2.04%	-5.31%	1.97%	-4.69%	-	-
Horiz. %	105.16%	91.55%	90.14%	92.02%	97.18%	95.31%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 165,864
RPS	226.05	228.16	192.78	58.53	118.22	83.52	148.28	7.27%
YoY %	-0.92%	18.35%	229.37%	-50.49%	41.55%	-43.67%	-	-
Horiz. %	152.45%	153.87%	130.01%	39.47%	79.73%	56.33%	100.00%	-
EPS	39.13	19.34	15.93	9.21	22.12	10.85	31.68	3.57%
YoY %	102.33%	21.41%	72.96%	-58.36%	103.87%	-65.75%	-	-
Horiz. %	123.52%	61.05%	50.28%	29.07%	69.82%	34.25%	100.00%	-
DPS	10.12	10.12	12.15	20.17	20.02	19.91	17.71	-8.89%
YoY %	0.00%	-16.71%	-39.76%	0.75%	0.55%	12.42%	-	-
Horiz. %	57.14%	57.14%	68.61%	113.89%	113.04%	112.42%	100.00%	-
NAPS	2.2672	1.9737	1.9433	1.9762	2.0718	2.0213	2.0958	1.31%
YoY %	14.87%	1.56%	-1.66%	-4.61%	2.50%	-3.55%	-	-
Horiz. %	108.18%	94.17%	92.72%	94.29%	98.85%	96.45%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.50	2.60	2.43	2.61	4.10	3.46	3.77	-
P/RPS	1.12	1.15	1.28	4.50	3.47	4.12	2.50	-12.51%
YoY %	-2.61%	-10.16%	-71.56%	29.68%	-15.78%	64.80%	-	-
Horiz. %	44.80%	46.00%	51.20%	180.00%	138.80%	164.80%	100.00%	-
P/EPS	6.47	13.61	15.44	28.56	18.55	31.74	11.71	-9.40%
YoY %	-52.46%	-11.85%	-45.94%	53.96%	-41.56%	171.05%	-	-
Horiz. %	55.25%	116.23%	131.85%	243.89%	158.41%	271.05%	100.00%	-
EY	15.46	7.35	6.48	3.50	5.39	3.15	8.54	10.38%
YoY %	110.34%	13.43%	85.14%	-35.06%	71.11%	-63.11%	-	-
Horiz. %	181.03%	86.07%	75.88%	40.98%	63.11%	36.89%	100.00%	-
DY	4.00	3.85	4.94	7.66	4.88	5.78	4.77	-2.88%
YoY %	3.90%	-22.06%	-35.51%	56.97%	-15.57%	21.17%	-	-
Horiz. %	83.86%	80.71%	103.56%	160.59%	102.31%	121.17%	100.00%	-
P/NAPS	1.12	1.33	1.27	1.33	1.98	1.70	1.77	-7.33%
YoY %	-15.79%	4.72%	-4.51%	-32.83%	16.47%	-3.95%	-	-
Horiz. %	63.28%	75.14%	71.75%	75.14%	111.86%	96.05%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	30/08/21	27/08/20	29/08/19	28/08/18	29/08/17	29/08/16	26/08/15	-
Price	2.64	2.28	2.98	2.50	4.06	3.60	3.11	-
P/RPS	1.18	1.01	1.56	4.31	3.44	4.29	2.06	-8.86%
YoY %	16.83%	-35.26%	-63.81%	25.29%	-19.81%	108.25%	-	-
Horiz. %	57.28%	49.03%	75.73%	209.22%	166.99%	208.25%	100.00%	-
P/EPS	6.83	11.93	18.94	27.36	18.37	33.03	9.66	-5.60%
YoY %	-42.75%	-37.01%	-30.77%	48.94%	-44.38%	241.93%	-	-
Horiz. %	70.70%	123.50%	196.07%	283.23%	190.17%	341.93%	100.00%	-
EY	14.64	8.38	5.28	3.66	5.44	3.03	10.35	5.94%
YoY %	74.70%	58.71%	44.26%	-32.72%	79.54%	-70.72%	-	-
Horiz. %	141.45%	80.97%	51.01%	35.36%	52.56%	29.28%	100.00%	-
DY	3.79	4.39	4.03	8.00	4.93	5.56	5.79	-6.81%
YoY %	-13.67%	8.93%	-49.62%	62.27%	-11.33%	-3.97%	-	-
Horiz. %	65.46%	75.82%	69.60%	138.17%	85.15%	96.03%	100.00%	-
P/NAPS	1.18	1.17	1.55	1.28	1.96	1.77	1.46	-3.48%
YoY %	0.85%	-24.52%	21.09%	-34.69%	10.73%	21.23%	-	-
Horiz. %	80.82%	80.14%	106.16%	87.67%	134.25%	121.23%	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