[PTARAS] YoY Quarter 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- -61.29%

YoY- -36.34%

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
Quarter Result
Revenue	25,863	90,911	22,148	21,660	40,926	47,356	61,746	-13.48%
YoY %	-71.55%	310.47%	2.25%	-47.08%	-13.58%	-23.31%	-	-
Horiz. %	41.89%	147.23%	35.87%	35.08%	66.28%	76.69%	100.00%	-
PBT	4,922	17,342	3,597	836	6,749	14,799	25,458	-23.93%
YoY %	-71.62%	382.12%	330.26%	-87.61%	-54.40%	-41.87%	-	-
Horiz. %	19.33%	68.12%	14.13%	3.28%	26.51%	58.13%	100.00%	-
Tax	-1,724	-1,122	-579	2,436	-1,609	-3,346	-4,754	-15.54%
YoY %	-53.65%	-93.78%	-123.77%	251.40%	51.91%	29.62%	-	-
Horiz. %	36.26%	23.60%	12.18%	-51.24%	33.85%	70.38%	100.00%	-
NP	3,198	16,220	3,018	3,272	5,140	11,453	20,704	-26.72%
YoY %	-80.28%	437.44%	-7.76%	-36.34%	-55.12%	-44.68%	-	-
Horiz. %	15.45%	78.34%	14.58%	15.80%	24.83%	55.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,198	16,220	3,018	3,272	5,140	11,453	20,704	-26.72%
YoY %	-80.28%	437.44%	-7.76%	-36.34%	-55.12%	-44.68%	-	-
Horiz. %	15.45%	78.34%	14.58%	15.80%	24.83%	55.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.03%	6.47%	16.10%	-291.39%	23.84%	22.61%	18.67%	-
YoY %	441.42%	-59.81%	105.53%	-1,322.27%	5.44%	21.10%	-	-
Horiz. %	187.63%	34.65%	86.23%	-1,560.74%	127.69%	121.10%	100.00%	-
Total Cost	22,665	74,691	19,130	18,388	35,786	35,903	41,042	-9.41%
YoY %	-69.65%	290.44%	4.04%	-48.62%	-0.33%	-12.52%	-	-
Horiz. %	55.22%	181.99%	46.61%	44.80%	87.19%	87.48%	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	9,951	19,903	19,827	19,632	19,274	17,744	14,444	-6.01%
YoY %	-50.00%	0.38%	0.99%	1.86%	8.62%	22.85%	-	-
Horiz. %	68.89%	137.79%	137.27%	135.92%	133.44%	122.85%	100.00%	-
Div Payout %	311.19%	122.71%	656.97%	600.00%	375.00%	154.93%	69.77%	-
YoY %	153.60%	-81.32%	9.50%	60.00%	142.04%	122.06%	-	-
Horiz. %	446.02%	175.88%	941.62%	859.97%	537.48%	222.06%	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	12.37%	17.84%	13.63%	15.11%	12.56%	24.18%	33.53%	-
YoY %	-30.66%	30.89%	-9.79%	20.30%	-48.06%	-27.89%	-	-
Horiz. %	36.89%	53.21%	40.65%	45.06%	37.46%	72.11%	100.00%	-
ROE	0.99%	5.09%	0.93%	0.97%	1.58%	3.33%	6.72%	-
YoY %	-80.55%	447.31%	-4.12%	-38.61%	-52.55%	-50.45%	-	-
Horiz. %	14.73%	75.74%	13.84%	14.43%	23.51%	49.55%	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	15.59	54.81	13.40	13.24	25.48	29.36	38.47	-13.96%
YoY %	-71.56%	309.03%	1.21%	-48.04%	-13.22%	-23.68%	-	-
Horiz. %	40.53%	142.47%	34.83%	34.42%	66.23%	76.32%	100.00%	-
EPS	1.90	9.70	1.80	2.00	3.20	7.10	12.90	-27.30%
YoY %	-80.41%	438.89%	-10.00%	-37.50%	-54.93%	-44.96%	-	-
Horiz. %	14.73%	75.19%	13.95%	15.50%	24.81%	55.04%	100.00%	-
DPS	6.00	12.00	12.00	12.00	12.00	11.00	9.00	-6.52%
YoY %	-50.00%	0.00%	0.00%	0.00%	9.09%	22.22%	-	-
Horiz. %	66.67%	133.33%	133.33%	133.33%	133.33%	122.22%	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	15.59	54.81	13.35	13.06	24.67	28.55	37.23	-13.49%
YoY %	-71.56%	310.56%	2.22%	-47.06%	-13.59%	-23.31%	-	-
Horiz. %	41.87%	147.22%	35.86%	35.08%	66.26%	76.69%	100.00%	-
EPS	1.90	9.70	1.82	1.97	3.10	6.91	12.48	-26.90%
YoY %	-80.41%	432.97%	-7.61%	-36.45%	-55.14%	-44.63%	-	-
Horiz. %	15.22%	77.72%	14.58%	15.79%	24.84%	55.37%	100.00%	-
DPS	6.00	12.00	11.95	11.84	11.62	10.70	8.71	-6.01%
YoY %	-50.00%	0.42%	0.93%	1.89%	8.60%	22.85%	-	-
Horiz. %	68.89%	137.77%	137.20%	135.94%	133.41%	122.85%	100.00%	-
NAPS	1.95	1.92	1.9525	2.0417	1.9659	2.0715	1.8579	0.80%
YoY %	1.56%	-1.66%	-4.37%	3.86%	-5.10%	11.50%	-	-
Horiz. %	104.96%	103.34%	105.09%	109.89%	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	16.67	4.43	19.47	30.97	13.58	12.84	11.44	6.46%
YoY %	276.30%	-77.25%	-37.13%	128.06%	5.76%	12.24%	-	-
Horiz. %	145.72%	38.72%	170.19%	270.72%	118.71%	112.24%	100.00%	-
P/EPS	134.85	24.85	142.89	205.00	108.13	53.10	34.11	25.71%
YoY %	442.66%	-82.61%	-30.30%	89.59%	103.63%	55.67%	-	-
Horiz. %	395.34%	72.85%	418.91%	601.00%	317.00%	155.67%	100.00%	-
EY	0.74	4.02	0.70	0.49	0.92	1.88	2.93	-20.47%
YoY %	-81.59%	474.29%	42.86%	-46.74%	-51.06%	-35.84%	-	-
Horiz. %	25.26%	137.20%	23.89%	16.72%	31.40%	64.16%	100.00%	-
DY	2.31	4.94	4.60	2.93	3.47	2.92	2.05	2.00%
YoY %	-53.24%	7.39%	57.00%	-15.56%	18.84%	42.44%	-	-
Horiz. %	112.68%	240.98%	224.39%	142.93%	169.27%	142.44%	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	14.62	5.44	18.65	30.67	14.13	10.59	11.54	4.01%
YoY %	168.75%	-70.83%	-39.19%	117.06%	33.43%	-8.23%	-	-
Horiz. %	126.69%	47.14%	161.61%	265.77%	122.44%	91.77%	100.00%	-
P/EPS	118.25	30.47	136.87	203.00	112.50	43.80	34.42	22.81%
YoY %	288.09%	-77.74%	-32.58%	80.44%	156.85%	27.25%	-	-
Horiz. %	343.55%	88.52%	397.65%	589.77%	326.84%	127.25%	100.00%	-
EY	0.85	3.28	0.73	0.49	0.89	2.28	2.91	-18.52%
YoY %	-74.09%	349.32%	48.98%	-44.94%	-60.96%	-21.65%	-	-
Horiz. %	29.21%	112.71%	25.09%	16.84%	30.58%	78.35%	100.00%	-
DY	2.63	4.03	4.80	2.96	3.33	3.54	2.03	4.40%
YoY %	-34.74%	-16.04%	62.16%	-11.11%	-5.93%	74.38%	-	-
Horiz. %	129.56%	198.52%	236.45%	145.81%	164.04%	174.38%	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