[PTARAS] YoY TTM Result on 31-Mar-2018 [#3]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

25-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Mar-2018 [#3]

Profit Trend

QoQ- -11.26%

YoY- -59.72%

Quarter Report

Q3FY2018 interim results.pdf

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	296,526	438,948	247,156	95,424	213,003	143,304	257,389	2.38%
YoY %	-32.45%	77.60%	159.01%	-55.20%	48.64%	-44.32%	-	-
Horiz. %	115.21%	170.54%	96.02%	37.07%	82.76%	55.68%	100.00%	-
PBT	61,224	51,682	17,861	17,945	48,335	31,090	79,229	-4.20%
YoY %	18.46%	189.36%	-0.47%	-62.87%	55.47%	-60.76%	-	-
Horiz. %	77.27%	65.23%	22.54%	22.65%	61.01%	39.24%	100.00%	-
Tax	-9,879	-6,970	-4,960	-2,592	-10,220	-6,991	-18,057	-9.55%
YoY %	-41.74%	-40.52%	-91.36%	74.64%	-46.19%	61.28%	-	-
Horiz. %	54.71%	38.60%	27.47%	14.35%	56.60%	38.72%	100.00%	-
NP	51,345	44,712	12,901	15,353	38,115	24,099	61,172	-2.87%
YoY %	14.83%	246.58%	-15.97%	-59.72%	58.16%	-60.60%	-	-
Horiz. %	83.94%	73.09%	21.09%	25.10%	62.31%	39.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,345	44,712	12,901	15,353	38,115	24,099	61,172	-2.87%
YoY %	14.83%	246.58%	-15.97%	-59.72%	58.16%	-60.60%	-	-
Horiz. %	83.94%	73.09%	21.09%	25.10%	62.31%	39.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.14%	13.49%	27.77%	14.44%	21.14%	22.49%	22.79%	-
YoY %	19.64%	-51.42%	92.31%	-31.69%	-6.00%	-1.32%	-	-
Horiz. %	70.82%	59.19%	121.85%	63.36%	92.76%	98.68%	100.00%	-
Total Cost	245,181	394,236	234,255	80,071	174,888	119,205	196,217	3.77%
YoY %	-37.81%	68.29%	192.56%	-54.22%	46.71%	-39.25%	-	-
Horiz. %	124.95%	200.92%	119.39%	40.81%	89.13%	60.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	363,243	326,753	315,143	331,758	344,622	334,452	338,188	1.19%
YoY %	11.17%	3.68%	-5.01%	-3.73%	3.04%	-1.10%	-	-
Horiz. %	107.41%	96.62%	93.19%	98.10%	101.90%	98.90%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	16,586	26,538	33,096	32,836	32,279	30,669	25,664	-7.01%
YoY %	-37.50%	-19.82%	0.79%	1.73%	5.25%	19.50%	-	-
Horiz. %	64.63%	103.41%	128.96%	127.95%	125.78%	119.50%	100.00%	-
Div Payout %	32.30%	59.35%	256.54%	213.88%	84.69%	127.27%	41.95%	-
YoY %	-45.58%	-76.87%	19.95%	152.54%	-33.46%	203.38%	-	-
Horiz. %	77.00%	141.48%	611.54%	509.85%	201.88%	303.38%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	363,243	326,753	315,143	331,758	344,622	334,452	338,188	1.19%
YoY %	11.17%	3.68%	-5.01%	-3.73%	3.04%	-1.10%	-	-
Horiz. %	107.41%	96.62%	93.19%	98.10%	101.90%	98.90%	100.00%	-
NOSH	165,864	165,864	165,864	165,150	162,557	161,571	160,279	0.57%
YoY %	0.00%	0.00%	0.43%	1.60%	0.61%	0.81%	-	-
Horiz. %	103.48%	103.48%	103.48%	103.04%	101.42%	100.81%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	17.32%	10.19%	5.22%	16.09%	17.89%	16.82%	23.77%	-
YoY %	69.97%	95.21%	-67.56%	-10.06%	6.36%	-29.24%	-	-
Horiz. %	72.86%	42.87%	21.96%	67.69%	75.26%	70.76%	100.00%	-
ROE	14.14%	13.68%	4.09%	4.63%	11.06%	7.21%	18.09%	-
YoY %	3.36%	234.47%	-11.66%	-58.14%	53.40%	-60.14%	-	-
Horiz. %	78.16%	75.62%	22.61%	25.59%	61.14%	39.86%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	178.78	264.64	149.01	57.81	131.03	88.69	160.59	1.80%
YoY %	-32.44%	77.60%	157.76%	-55.88%	47.74%	-44.77%	-	-
Horiz. %	111.33%	164.79%	92.79%	36.00%	81.59%	55.23%	100.00%	-
EPS	30.96	26.96	7.78	9.30	23.45	14.92	38.17	-3.42%
YoY %	14.84%	246.53%	-16.34%	-60.34%	57.17%	-60.91%	-	-
Horiz. %	81.11%	70.63%	20.38%	24.36%	61.44%	39.09%	100.00%	-
DPS	10.00	16.00	20.00	19.89	20.00	18.98	16.00	-7.52%
YoY %	-37.50%	-20.00%	0.55%	-0.55%	5.37%	18.63%	-	-
Horiz. %	62.50%	100.00%	125.00%	124.31%	125.00%	118.62%	100.00%	-
NAPS	2.19	1.97	1.90	2.01	2.12	2.07	2.11	0.62%
YoY %	11.17%	3.68%	-5.47%	-5.19%	2.42%	-1.90%	-	-
Horiz. %	103.79%	93.36%	90.05%	95.26%	100.47%	98.10%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 165,150
RPS	180.95	267.86	150.82	58.23	129.98	87.45	157.06	2.38%
YoY %	-32.45%	77.60%	159.01%	-55.20%	48.63%	-44.32%	-	-
Horiz. %	115.21%	170.55%	96.03%	37.08%	82.76%	55.68%	100.00%	-
EPS	31.33	27.28	7.87	9.37	23.26	14.71	37.33	-2.87%
YoY %	14.85%	246.63%	-16.01%	-59.72%	58.12%	-60.59%	-	-
Horiz. %	83.93%	73.08%	21.08%	25.10%	62.31%	39.41%	100.00%	-
DPS	10.12	16.19	20.20	20.04	19.70	18.72	15.66	-7.01%
YoY %	-37.49%	-19.85%	0.80%	1.73%	5.24%	19.54%	-	-
Horiz. %	64.62%	103.38%	128.99%	127.97%	125.80%	119.54%	100.00%	-
NAPS	2.2166	1.9939	1.9231	2.0245	2.103	2.0409	2.0637	1.19%
YoY %	11.17%	3.68%	-5.01%	-3.73%	3.04%	-1.10%	-	-
Horiz. %	107.41%	96.62%	93.19%	98.10%	101.90%	98.90%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	2.61	2.50	2.16	3.20	3.52	3.68	4.03	-
P/RPS	1.46	0.94	1.45	5.54	2.69	4.15	2.51	-8.62%
YoY %	55.32%	-35.17%	-73.83%	105.95%	-35.18%	65.34%	-	-
Horiz. %	58.17%	37.45%	57.77%	220.72%	107.17%	165.34%	100.00%	-
P/EPS	8.43	9.27	27.77	34.40	15.01	24.67	10.56	-3.68%
YoY %	-9.06%	-66.62%	-19.27%	129.18%	-39.16%	133.62%	-	-
Horiz. %	79.83%	87.78%	262.97%	325.76%	142.14%	233.62%	100.00%	-
EY	11.86	10.78	3.60	2.91	6.66	4.05	9.47	3.81%
YoY %	10.02%	199.44%	23.71%	-56.31%	64.44%	-57.23%	-	-
Horiz. %	125.24%	113.83%	38.01%	30.73%	70.33%	42.77%	100.00%	-
DY	3.83	6.40	9.26	6.22	5.68	5.16	3.97	-0.59%
YoY %	-40.16%	-30.89%	48.87%	9.51%	10.08%	29.97%	-	-
Horiz. %	96.47%	161.21%	233.25%	156.68%	143.07%	129.97%	100.00%	-
P/NAPS	1.19	1.27	1.14	1.59	1.66	1.78	1.91	-7.57%
YoY %	-6.30%	11.40%	-28.30%	-4.22%	-6.74%	-6.81%	-	-
Horiz. %	62.30%	66.49%	59.69%	83.25%	86.91%	93.19%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	21/05/21	29/05/20	24/05/19	25/05/18	26/05/17	18/05/16	15/05/15	-
Price	2.52	2.65	2.48	2.95	3.87	3.53	4.08	-
P/RPS	1.41	1.00	1.66	5.10	2.95	3.98	2.54	-9.33%
YoY %	41.00%	-39.76%	-67.45%	72.88%	-25.88%	56.69%	-	-
Horiz. %	55.51%	39.37%	65.35%	200.79%	116.14%	156.69%	100.00%	-
P/EPS	8.14	9.83	31.88	31.71	16.51	23.67	10.69	-4.43%
YoY %	-17.19%	-69.17%	0.54%	92.07%	-30.25%	121.42%	-	-
Horiz. %	76.15%	91.96%	298.22%	296.63%	154.44%	221.42%	100.00%	-
EY	12.28	10.17	3.14	3.15	6.06	4.23	9.35	4.64%
YoY %	20.75%	223.89%	-0.32%	-48.02%	43.26%	-54.76%	-	-
Horiz. %	131.34%	108.77%	33.58%	33.69%	64.81%	45.24%	100.00%	-
DY	3.97	6.04	8.06	6.74	5.17	5.38	3.92	0.21%
YoY %	-34.27%	-25.06%	19.58%	30.37%	-3.90%	37.24%	-	-
Horiz. %	101.28%	154.08%	205.61%	171.94%	131.89%	137.24%	100.00%	-
P/NAPS	1.15	1.35	1.31	1.47	1.83	1.71	1.93	-8.26%
YoY %	-14.81%	3.05%	-10.88%	-19.67%	7.02%	-11.40%	-	-
Horiz. %	59.59%	69.95%	67.88%	76.17%	94.82%	88.60%	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