[PTARAS] YoY TTM Result on 30-Jun-2017 [#4]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

29-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- -4.9%

YoY- 103.8%

Quarter Report

Q4FY2017 interim results.pdf

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	373,900	315,919	95,912	193,737	136,874	242,999	201,907	10.80%
YoY %	18.35%	229.38%	-50.49%	41.54%	-43.67%	20.35%	-	-
Horiz. %	185.18%	156.47%	47.50%	95.95%	67.79%	120.35%	100.00%	-
PBT	39,262	31,606	20,706	42,422	23,040	68,570	71,164	-9.42%
YoY %	24.22%	52.64%	-51.19%	84.12%	-66.40%	-3.65%	-	-
Horiz. %	55.17%	44.41%	29.10%	59.61%	32.38%	96.35%	100.00%	-
Tax	-7,572	-5,503	-5,607	-6,175	-5,254	-16,649	-16,927	-12.53%
YoY %	-37.60%	1.85%	9.20%	-17.53%	68.44%	1.64%	-	-
Horiz. %	44.73%	32.51%	33.12%	36.48%	31.04%	98.36%	100.00%	-
NP	31,690	26,103	15,099	36,247	17,786	51,921	54,237	-8.55%
YoY %	21.40%	72.88%	-58.34%	103.80%	-65.74%	-4.27%	-	-
Horiz. %	58.43%	48.13%	27.84%	66.83%	32.79%	95.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,690	26,103	15,099	36,247	17,786	51,921	54,237	-8.55%
YoY %	21.40%	72.88%	-58.34%	103.80%	-65.74%	-4.27%	-	-
Horiz. %	58.43%	48.13%	27.84%	66.83%	32.79%	95.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.29%	17.41%	27.08%	14.56%	22.80%	24.28%	23.79%	-
YoY %	10.80%	-35.71%	85.99%	-36.14%	-6.10%	2.06%	-	-
Horiz. %	81.08%	73.18%	113.83%	61.20%	95.84%	102.06%	100.00%	-
Total Cost	342,210	289,816	80,813	157,490	119,088	191,078	147,670	15.02%
YoY %	18.08%	258.63%	-48.69%	32.25%	-37.68%	29.40%	-	-
Horiz. %	231.74%	196.26%	54.73%	106.65%	80.64%	129.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	323,436	318,460	323,844	338,651	326,068	343,590	308,152	0.80%
YoY %	1.56%	-1.66%	-4.37%	3.86%	-5.10%	11.50%	-	-
Horiz. %	104.96%	103.35%	105.09%	109.90%	105.81%	111.50%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	16,586	33,172	33,031	32,636	32,200	28,963	24,026	-5.98%
YoY %	-50.00%	0.43%	1.21%	1.35%	11.18%	20.55%	-	-
Horiz. %	69.03%	138.07%	137.48%	135.84%	134.02%	120.55%	100.00%	-
Div Payout %	52.34%	127.08%	218.77%	90.04%	181.05%	55.78%	44.30%	-
YoY %	-58.81%	-41.91%	142.97%	-50.27%	224.58%	25.91%	-	-
Horiz. %	118.15%	286.86%	493.84%	203.25%	408.69%	125.91%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	323,436	318,460	323,844	338,651	326,068	343,590	308,152	0.80%
YoY %	1.56%	-1.66%	-4.37%	3.86%	-5.10%	11.50%	-	-
Horiz. %	104.96%	103.35%	105.09%	109.90%	105.81%	111.50%	100.00%	-
NOSH	165,864	165,864	165,864	163,600	160,624	161,309	160,496	0.54%
YoY %	0.00%	0.00%	1.38%	1.85%	-0.42%	0.51%	-	-
Horiz. %	103.34%	103.34%	103.34%	101.93%	100.08%	100.51%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	8.48%	8.26%	15.74%	18.71%	12.99%	21.37%	26.86%	-
YoY %	2.66%	-47.52%	-15.87%	44.03%	-39.21%	-20.44%	-	-
Horiz. %	31.57%	30.75%	58.60%	69.66%	48.36%	79.56%	100.00%	-
ROE	9.80%	8.20%	4.66%	10.70%	5.45%	15.11%	17.60%	-
YoY %	19.51%	75.97%	-56.45%	96.33%	-63.93%	-14.15%	-	-
Horiz. %	55.68%	46.59%	26.48%	60.80%	30.97%	85.85%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	225.42	190.47	58.05	118.42	85.21	150.64	125.80	10.19%
YoY %	18.35%	228.11%	-50.98%	38.97%	-43.43%	19.75%	-	-
Horiz. %	179.19%	151.41%	46.14%	94.13%	67.73%	119.75%	100.00%	-
EPS	19.11	15.74	9.14	22.16	11.07	32.19	33.79	-9.05%
YoY %	21.41%	72.21%	-58.75%	100.18%	-65.61%	-4.74%	-	-
Horiz. %	56.56%	46.58%	27.05%	65.58%	32.76%	95.26%	100.00%	-
DPS	10.00	20.00	19.99	20.00	20.05	18.00	14.97	-6.49%
YoY %	-50.00%	0.05%	-0.05%	-0.25%	11.39%	20.24%	-	-
Horiz. %	66.80%	133.60%	133.53%	133.60%	133.93%	120.24%	100.00%	-
NAPS	1.95	1.92	1.96	2.07	2.03	2.13	1.92	0.25%
YoY %	1.56%	-2.04%	-5.31%	1.97%	-4.69%	10.94%	-	-
Horiz. %	101.56%	100.00%	102.08%	107.81%	105.73%	110.94%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 163,600
RPS	228.16	192.78	58.53	118.22	83.52	148.28	123.21	10.80%
YoY %	18.35%	229.37%	-50.49%	41.55%	-43.67%	20.35%	-	-
Horiz. %	185.18%	156.46%	47.50%	95.95%	67.79%	120.35%	100.00%	-
EPS	19.34	15.93	9.21	22.12	10.85	31.68	33.10	-8.55%
YoY %	21.41%	72.96%	-58.36%	103.87%	-65.75%	-4.29%	-	-
Horiz. %	58.43%	48.13%	27.82%	66.83%	32.78%	95.71%	100.00%	-
DPS	10.12	20.24	20.16	19.92	19.65	17.67	14.66	-5.98%
YoY %	-50.00%	0.40%	1.20%	1.37%	11.21%	20.53%	-	-
Horiz. %	69.03%	138.06%	137.52%	135.88%	134.04%	120.53%	100.00%	-
NAPS	1.9737	1.9433	1.9762	2.0665	1.9897	2.0967	1.8804	0.80%
YoY %	1.56%	-1.66%	-4.37%	3.86%	-5.10%	11.50%	-	-
Horiz. %	104.96%	103.35%	105.09%	109.90%	105.81%	111.50%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	2.60	2.43	2.61	4.10	3.46	3.77	4.40	-
P/RPS	1.15	1.28	4.50	3.46	4.06	2.50	3.50	-16.91%
YoY %	-10.16%	-71.56%	30.06%	-14.78%	62.40%	-28.57%	-	-
Horiz. %	32.86%	36.57%	128.57%	98.86%	116.00%	71.43%	100.00%	-
P/EPS	13.61	15.44	28.56	18.51	31.25	11.71	13.02	0.74%
YoY %	-11.85%	-45.94%	54.29%	-40.77%	166.87%	-10.06%	-	-
Horiz. %	104.53%	118.59%	219.35%	142.17%	240.02%	89.94%	100.00%	-
EY	7.35	6.48	3.50	5.40	3.20	8.54	7.68	-0.72%
YoY %	13.43%	85.14%	-35.19%	68.75%	-62.53%	11.20%	-	-
Horiz. %	95.70%	84.38%	45.57%	70.31%	41.67%	111.20%	100.00%	-
DY	3.85	8.23	7.66	4.88	5.79	4.77	3.40	2.09%
YoY %	-53.22%	7.44%	56.97%	-15.72%	21.38%	40.29%	-	-
Horiz. %	113.24%	242.06%	225.29%	143.53%	170.29%	140.29%	100.00%	-
P/NAPS	1.33	1.27	1.33	1.98	1.70	1.77	2.29	-8.65%
YoY %	4.72%	-4.51%	-32.83%	16.47%	-3.95%	-22.71%	-	-
Horiz. %	58.08%	55.46%	58.08%	86.46%	74.24%	77.29%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	29/08/19	28/08/18	29/08/17	29/08/16	26/08/15	28/08/14	-
Price	2.28	2.98	2.50	4.06	3.60	3.11	4.44	-
P/RPS	1.01	1.56	4.31	3.43	4.22	2.06	3.53	-18.80%
YoY %	-35.26%	-63.81%	25.66%	-18.72%	104.85%	-41.64%	-	-
Horiz. %	28.61%	44.19%	122.10%	97.17%	119.55%	58.36%	100.00%	-
P/EPS	11.93	18.94	27.36	18.32	32.51	9.66	13.14	-1.59%
YoY %	-37.01%	-30.77%	49.34%	-43.65%	236.54%	-26.48%	-	-
Horiz. %	90.79%	144.14%	208.22%	139.42%	247.41%	73.52%	100.00%	-
EY	8.38	5.28	3.66	5.46	3.08	10.35	7.61	1.61%
YoY %	58.71%	44.26%	-32.97%	77.27%	-70.24%	36.01%	-	-
Horiz. %	110.12%	69.38%	48.09%	71.75%	40.47%	136.01%	100.00%	-
DY	4.39	6.71	8.00	4.93	5.57	5.79	3.37	4.50%
YoY %	-34.58%	-16.12%	62.27%	-11.49%	-3.80%	71.81%	-	-
Horiz. %	130.27%	199.11%	237.39%	146.29%	165.28%	171.81%	100.00%	-
P/NAPS	1.17	1.55	1.28	1.96	1.77	1.46	2.31	-10.70%
YoY %	-24.52%	21.09%	-34.69%	10.73%	21.23%	-36.80%	-	-
Horiz. %	50.65%	67.10%	55.41%	84.85%	76.62%	63.20%	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