[PTARAS] YoY TTM Result on 31-Dec-2018 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 2.42%
YoY- -16.28%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 442,087 328,237 406,097 179,303 117,683 189,402 171,674 17.05%
PBT 64,183 45,569 54,838 23,582 18,134 41,846 44,965 6.10%
Tax -11,680 -9,284 -4,162 -9,097 -832 -8,791 -10,475 1.82%
NP 52,503 36,285 50,676 14,485 17,302 33,055 34,490 7.24%
-
NP to SH 52,503 36,285 50,676 14,485 17,302 33,055 34,490 7.24%
-
Tax Rate 18.20% 20.37% 7.59% 38.58% 4.59% 21.01% 23.30% -
Total Cost 389,584 291,952 355,421 164,818 100,381 156,347 137,184 18.98%
-
Net Worth 383,147 346,657 328,412 298,556 329,980 337,929 327,448 2.65%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 16,586 16,586 33,172 33,031 32,636 32,200 28,963 -8.86%
Div Payout % 31.59% 45.71% 65.46% 228.04% 188.63% 97.42% 83.98% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 383,147 346,657 328,412 298,556 329,980 337,929 327,448 2.65%
NOSH 165,864 165,864 165,864 165,864 165,106 164,043 158,187 0.79%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.88% 11.05% 12.48% 8.08% 14.70% 17.45% 20.09% -
ROE 13.70% 10.47% 15.43% 4.85% 5.24% 9.78% 10.53% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 266.53 197.89 244.84 108.10 71.33 115.46 108.53 16.13%
EPS 31.65 21.88 30.55 8.73 10.49 20.15 21.80 6.40%
DPS 10.00 10.00 20.00 20.00 19.78 19.63 18.31 -9.58%
NAPS 2.31 2.09 1.98 1.80 2.00 2.06 2.07 1.84%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 269.77 200.30 247.81 109.41 71.81 115.58 104.76 17.05%
EPS 32.04 22.14 30.92 8.84 10.56 20.17 21.05 7.24%
DPS 10.12 10.12 20.24 20.16 19.92 19.65 17.67 -8.86%
NAPS 2.338 2.1154 2.004 1.8219 2.0136 2.0621 1.9982 2.64%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.66 2.70 3.00 2.23 3.72 3.52 3.30 -
P/RPS 1.00 1.36 1.23 2.06 5.22 3.05 3.04 -16.90%
P/EPS 8.40 12.34 9.82 25.54 35.47 17.47 15.14 -9.34%
EY 11.90 8.10 10.18 3.92 2.82 5.72 6.61 10.28%
DY 3.76 3.70 6.67 8.97 5.32 5.58 5.55 -6.27%
P/NAPS 1.15 1.29 1.52 1.24 1.86 1.71 1.59 -5.25%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 19/02/21 21/02/20 22/02/19 23/02/18 17/02/17 22/02/16 -
Price 2.53 2.71 3.05 2.29 3.75 3.52 3.39 -
P/RPS 0.95 1.37 1.25 2.12 5.26 3.05 3.12 -17.96%
P/EPS 7.99 12.39 9.98 26.22 35.76 17.47 15.55 -10.49%
EY 12.51 8.07 10.02 3.81 2.80 5.72 6.43 11.71%
DY 3.95 3.69 6.56 8.73 5.27 5.58 5.40 -5.07%
P/NAPS 1.10 1.30 1.54 1.27 1.88 1.71 1.64 -6.43%

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
Post a Comment