[PTARAS] YoY 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- 229.67%

YoY- 437.44%

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
Quarter Result
Revenue	113,412	99,774	25,863	90,911	22,148	21,660	40,926	18.50%
YoY %	13.67%	285.78%	-71.55%	310.47%	2.25%	-47.08%	-	-
Horiz. %	277.11%	243.79%	63.19%	222.14%	54.12%	52.92%	100.00%	-
PBT	18,079	18,821	4,922	17,342	3,597	836	6,749	17.83%
YoY %	-3.94%	282.39%	-71.62%	382.12%	330.26%	-87.61%	-	-
Horiz. %	267.88%	278.87%	72.93%	256.96%	53.30%	12.39%	100.00%	-
Tax	28	-2,847	-1,724	-1,122	-579	2,436	-1,609	-
YoY %	100.98%	-65.14%	-53.65%	-93.78%	-123.77%	251.40%	-	-
Horiz. %	-1.74%	176.94%	107.15%	69.73%	35.99%	-151.40%	100.00%	-
NP	18,107	15,974	3,198	16,220	3,018	3,272	5,140	23.34%
YoY %	13.35%	399.50%	-80.28%	437.44%	-7.76%	-36.34%	-	-
Horiz. %	352.28%	310.78%	62.22%	315.56%	58.72%	63.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,107	15,974	3,198	16,220	3,018	3,272	5,140	23.34%
YoY %	13.35%	399.50%	-80.28%	437.44%	-7.76%	-36.34%	-	-
Horiz. %	352.28%	310.78%	62.22%	315.56%	58.72%	63.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.15%	15.13%	35.03%	6.47%	16.10%	-291.39%	23.84%	-
YoY %	-100.99%	-56.81%	441.42%	-59.81%	105.53%	-1,322.27%	-	-
Horiz. %	-0.63%	63.46%	146.94%	27.14%	67.53%	-1,222.27%	100.00%	-
Total Cost	95,305	83,800	22,665	74,691	19,130	18,388	35,786	17.72%
YoY %	13.73%	269.73%	-69.65%	290.44%	4.04%	-48.62%	-	-
Horiz. %	266.32%	234.17%	63.33%	208.72%	53.46%	51.38%	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	338,651	326,068	3.45%
YoY %	7.59%	14.87%	1.56%	-1.66%	-4.37%	3.86%	-	-
Horiz. %	122.59%	113.94%	99.19%	97.67%	99.32%	103.86%	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	9,951	9,951	9,951	19,903	19,827	19,632	19,274	-10.42%
YoY %	0.00%	0.00%	-50.00%	0.38%	0.99%	1.86%	-	-
Horiz. %	51.63%	51.63%	51.63%	103.26%	102.87%	101.86%	100.00%	-
Div Payout %	54.96%	62.30%	311.19%	122.71%	656.97%	600.00%	375.00%	-
YoY %	-11.78%	-79.98%	153.60%	-81.32%	9.50%	60.00%	-	-
Horiz. %	14.66%	16.61%	82.98%	32.72%	175.19%	160.00%	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	338,651	326,068	3.45%
YoY %	7.59%	14.87%	1.56%	-1.66%	-4.37%	3.86%	-	-
Horiz. %	122.59%	113.94%	99.19%	97.67%	99.32%	103.86%	100.00%	-
NOSH	165,864	165,864	165,864	165,864	165,864	163,600	160,624	0.53%
YoY %	0.00%	0.00%	0.00%	0.00%	1.38%	1.85%	-	-
Horiz. %	103.26%	103.26%	103.26%	103.26%	103.26%	101.85%	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	15.97%	16.01%	12.37%	17.84%	13.63%	15.11%	12.56%	-
YoY %	-0.25%	29.43%	-30.66%	30.89%	-9.79%	20.30%	-	-
Horiz. %	127.15%	127.47%	98.49%	142.04%	108.52%	120.30%	100.00%	-
ROE	4.53%	4.30%	0.99%	5.09%	0.93%	0.97%	1.58%	-
YoY %	5.35%	334.34%	-80.55%	447.31%	-4.12%	-38.61%	-	-
Horiz. %	286.71%	272.15%	62.66%	322.15%	58.86%	61.39%	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	68.38	60.15	15.59	54.81	13.40	13.24	25.48	17.87%
YoY %	13.68%	285.82%	-71.56%	309.03%	1.21%	-48.04%	-	-
Horiz. %	268.37%	236.07%	61.19%	215.11%	52.59%	51.96%	100.00%	-
EPS	10.90	9.60	1.90	9.70	1.80	2.00	3.20	22.65%
YoY %	13.54%	405.26%	-80.41%	438.89%	-10.00%	-37.50%	-	-
Horiz. %	340.62%	300.00%	59.37%	303.12%	56.25%	62.50%	100.00%	-
DPS	6.00	6.00	6.00	12.00	12.00	12.00	12.00	-10.90%
YoY %	0.00%	0.00%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	100.00%	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	69.21	60.88	15.78	55.48	13.52	13.22	24.97	18.51%
YoY %	13.68%	285.80%	-71.56%	310.36%	2.27%	-47.06%	-	-
Horiz. %	277.17%	243.81%	63.20%	222.19%	54.14%	52.94%	100.00%	-
EPS	11.05	9.75	1.95	9.90	1.84	2.00	3.14	23.31%
YoY %	13.33%	400.00%	-80.30%	438.04%	-8.00%	-36.31%	-	-
Horiz. %	351.91%	310.51%	62.10%	315.29%	58.60%	63.69%	100.00%	-
DPS	6.07	6.07	6.07	12.15	12.10	11.98	11.76	-10.43%
YoY %	0.00%	0.00%	-50.04%	0.41%	1.00%	1.87%	-	-
Horiz. %	51.62%	51.62%	51.62%	103.32%	102.89%	101.87%	100.00%	-
NAPS	2.4393	2.2672	1.9737	1.9433	1.9762	2.0665	1.9897	3.45%
YoY %	7.59%	14.87%	1.56%	-1.66%	-4.37%	3.86%	-	-
Horiz. %	122.60%	113.95%	99.20%	97.67%	99.32%	103.86%	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	3.45	4.16	16.67	4.43	19.47	30.97	13.58	-20.40%
YoY %	-17.07%	-75.04%	276.30%	-77.25%	-37.13%	128.06%	-	-
Horiz. %	25.41%	30.63%	122.75%	32.62%	143.37%	228.06%	100.00%	-
P/EPS	21.62	25.96	134.85	24.85	142.89	205.00	108.13	-23.52%
YoY %	-16.72%	-80.75%	442.66%	-82.61%	-30.30%	89.59%	-	-
Horiz. %	19.99%	24.01%	124.71%	22.98%	132.15%	189.59%	100.00%	-
EY	4.63	3.85	0.74	4.02	0.70	0.49	0.92	30.89%
YoY %	20.26%	420.27%	-81.59%	474.29%	42.86%	-46.74%	-	-
Horiz. %	503.26%	418.48%	80.43%	436.96%	76.09%	53.26%	100.00%	-
DY	2.54	2.40	2.31	4.94	4.60	2.93	3.47	-5.06%
YoY %	5.83%	3.90%	-53.24%	7.39%	57.00%	-15.56%	-	-
Horiz. %	73.20%	69.16%	66.57%	142.36%	132.56%	84.44%	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	3.29	4.39	14.62	5.44	18.65	30.67	14.13	-21.55%
YoY %	-25.06%	-69.97%	168.75%	-70.83%	-39.19%	117.06%	-	-
Horiz. %	23.28%	31.07%	103.47%	38.50%	131.99%	217.06%	100.00%	-
P/EPS	20.61	27.41	118.25	30.47	136.87	203.00	112.50	-24.62%
YoY %	-24.81%	-76.82%	288.09%	-77.74%	-32.58%	80.44%	-	-
Horiz. %	18.32%	24.36%	105.11%	27.08%	121.66%	180.44%	100.00%	-
EY	4.85	3.65	0.85	3.28	0.73	0.49	0.89	32.63%
YoY %	32.88%	329.41%	-74.09%	349.32%	48.98%	-44.94%	-	-
Horiz. %	544.94%	410.11%	95.51%	368.54%	82.02%	55.06%	100.00%	-
DY	2.67	2.27	2.63	4.03	4.80	2.96	3.33	-3.61%
YoY %	17.62%	-13.69%	-34.74%	-16.04%	62.16%	-11.11%	-	-
Horiz. %	80.18%	68.17%	78.98%	121.02%	144.14%	88.89%	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