[PTARAS] YoY Quarter Result on 30-Jun-2018 [#4]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- -53.6%

YoY- -7.76%

Quarter Report

Q4FY2018 interim results.pdf

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	99,774	25,863	90,911	22,148	21,660	40,926	47,356	13.21%
YoY %	285.78%	-71.55%	310.47%	2.25%	-47.08%	-13.58%	-	-
Horiz. %	210.69%	54.61%	191.97%	46.77%	45.74%	86.42%	100.00%	-
PBT	18,821	4,922	17,342	3,597	836	6,749	14,799	4.08%
YoY %	282.39%	-71.62%	382.12%	330.26%	-87.61%	-54.40%	-	-
Horiz. %	127.18%	33.26%	117.18%	24.31%	5.65%	45.60%	100.00%	-
Tax	-2,847	-1,724	-1,122	-579	2,436	-1,609	-3,346	-2.65%
YoY %	-65.14%	-53.65%	-93.78%	-123.77%	251.40%	51.91%	-	-
Horiz. %	85.09%	51.52%	33.53%	17.30%	-72.80%	48.09%	100.00%	-
NP	15,974	3,198	16,220	3,018	3,272	5,140	11,453	5.69%
YoY %	399.50%	-80.28%	437.44%	-7.76%	-36.34%	-55.12%	-	-
Horiz. %	139.47%	27.92%	141.62%	26.35%	28.57%	44.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,974	3,198	16,220	3,018	3,272	5,140	11,453	5.69%
YoY %	399.50%	-80.28%	437.44%	-7.76%	-36.34%	-55.12%	-	-
Horiz. %	139.47%	27.92%	141.62%	26.35%	28.57%	44.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.13%	35.03%	6.47%	16.10%	-291.39%	23.84%	22.61%	-
YoY %	-56.81%	441.42%	-59.81%	105.53%	-1,322.27%	5.44%	-	-
Horiz. %	66.92%	154.93%	28.62%	71.21%	-1,288.77%	105.44%	100.00%	-
Total Cost	83,800	22,665	74,691	19,130	18,388	35,786	35,903	15.15%
YoY %	269.73%	-69.65%	290.44%	4.04%	-48.62%	-0.33%	-	-
Horiz. %	233.41%	63.13%	208.04%	53.28%	51.22%	99.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	371,537	323,436	318,460	323,844	338,651	326,068	343,590	1.31%
YoY %	14.87%	1.56%	-1.66%	-4.37%	3.86%	-5.10%	-	-
Horiz. %	108.13%	94.13%	92.69%	94.25%	98.56%	94.90%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	9,951	9,951	19,903	19,827	19,632	19,274	17,744	-9.18%
YoY %	0.00%	-50.00%	0.38%	0.99%	1.86%	8.62%	-	-
Horiz. %	56.08%	56.08%	112.17%	111.74%	110.64%	108.62%	100.00%	-
Div Payout %	62.30%	311.19%	122.71%	656.97%	600.00%	375.00%	154.93%	-
YoY %	-79.98%	153.60%	-81.32%	9.50%	60.00%	142.04%	-	-
Horiz. %	40.21%	200.86%	79.20%	424.04%	387.27%	242.04%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	371,537	323,436	318,460	323,844	338,651	326,068	343,590	1.31%
YoY %	14.87%	1.56%	-1.66%	-4.37%	3.86%	-5.10%	-	-
Horiz. %	108.13%	94.13%	92.69%	94.25%	98.56%	94.90%	100.00%	-
NOSH	165,864	165,864	165,864	165,864	163,600	160,624	161,309	0.46%
YoY %	0.00%	0.00%	0.00%	1.38%	1.85%	-0.42%	-	-
Horiz. %	102.82%	102.82%	102.82%	102.82%	101.42%	99.58%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	16.01%	12.37%	17.84%	13.63%	15.11%	12.56%	24.18%	-
YoY %	29.43%	-30.66%	30.89%	-9.79%	20.30%	-48.06%	-	-
Horiz. %	66.21%	51.16%	73.78%	56.37%	62.49%	51.94%	100.00%	-
ROE	4.30%	0.99%	5.09%	0.93%	0.97%	1.58%	3.33%	-
YoY %	334.34%	-80.55%	447.31%	-4.12%	-38.61%	-52.55%	-	-
Horiz. %	129.13%	29.73%	152.85%	27.93%	29.13%	47.45%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	60.15	15.59	54.81	13.40	13.24	25.48	29.36	12.68%
YoY %	285.82%	-71.56%	309.03%	1.21%	-48.04%	-13.22%	-	-
Horiz. %	204.87%	53.10%	186.68%	45.64%	45.10%	86.78%	100.00%	-
EPS	9.60	1.90	9.70	1.80	2.00	3.20	7.10	5.15%
YoY %	405.26%	-80.41%	438.89%	-10.00%	-37.50%	-54.93%	-	-
Horiz. %	135.21%	26.76%	136.62%	25.35%	28.17%	45.07%	100.00%	-
DPS	6.00	6.00	12.00	12.00	12.00	12.00	11.00	-9.60%
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	9.09%	-	-
Horiz. %	54.55%	54.55%	109.09%	109.09%	109.09%	109.09%	100.00%	-
NAPS	2.24	1.95	1.92	1.96	2.07	2.03	2.13	0.84%
YoY %	14.87%	1.56%	-2.04%	-5.31%	1.97%	-4.69%	-	-
Horiz. %	105.16%	91.55%	90.14%	92.02%	97.18%	95.31%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 165,864
RPS	60.15	15.59	54.81	13.35	13.06	24.67	28.55	13.21%
YoY %	285.82%	-71.56%	310.56%	2.22%	-47.06%	-13.59%	-	-
Horiz. %	210.68%	54.61%	191.98%	46.76%	45.74%	86.41%	100.00%	-
EPS	9.60	1.90	9.70	1.82	1.97	3.10	6.91	5.62%
YoY %	405.26%	-80.41%	432.97%	-7.61%	-36.45%	-55.14%	-	-
Horiz. %	138.93%	27.50%	140.38%	26.34%	28.51%	44.86%	100.00%	-
DPS	6.00	6.00	12.00	11.95	11.84	11.62	10.70	-9.18%
YoY %	0.00%	-50.00%	0.42%	0.93%	1.89%	8.60%	-	-
Horiz. %	56.07%	56.07%	112.15%	111.68%	110.65%	108.60%	100.00%	-
NAPS	2.24	1.95	1.92	1.9525	2.0417	1.9659	2.0715	1.31%
YoY %	14.87%	1.56%	-1.66%	-4.37%	3.86%	-5.10%	-	-
Horiz. %	108.13%	94.13%	92.69%	94.26%	98.56%	94.90%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.50	2.60	2.43	2.61	4.10	3.46	3.77	-
P/RPS	4.16	16.67	4.43	19.47	30.97	13.58	12.84	-17.11%
YoY %	-75.04%	276.30%	-77.25%	-37.13%	128.06%	5.76%	-	-
Horiz. %	32.40%	129.83%	34.50%	151.64%	241.20%	105.76%	100.00%	-
P/EPS	25.96	134.85	24.85	142.89	205.00	108.13	53.10	-11.23%
YoY %	-80.75%	442.66%	-82.61%	-30.30%	89.59%	103.63%	-	-
Horiz. %	48.89%	253.95%	46.80%	269.10%	386.06%	203.63%	100.00%	-
EY	3.85	0.74	4.02	0.70	0.49	0.92	1.88	12.67%
YoY %	420.27%	-81.59%	474.29%	42.86%	-46.74%	-51.06%	-	-
Horiz. %	204.79%	39.36%	213.83%	37.23%	26.06%	48.94%	100.00%	-
DY	2.40	2.31	4.94	4.60	2.93	3.47	2.92	-3.21%
YoY %	3.90%	-53.24%	7.39%	57.00%	-15.56%	18.84%	-	-
Horiz. %	82.19%	79.11%	169.18%	157.53%	100.34%	118.84%	100.00%	-
P/NAPS	1.12	1.33	1.27	1.33	1.98	1.70	1.77	-7.33%
YoY %	-15.79%	4.72%	-4.51%	-32.83%	16.47%	-3.95%	-	-
Horiz. %	63.28%	75.14%	71.75%	75.14%	111.86%	96.05%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	30/08/21	27/08/20	29/08/19	28/08/18	29/08/17	29/08/16	26/08/15	-
Price	2.64	2.28	2.98	2.50	4.06	3.60	3.11	-
P/RPS	4.39	14.62	5.44	18.65	30.67	14.13	10.59	-13.63%
YoY %	-69.97%	168.75%	-70.83%	-39.19%	117.06%	33.43%	-	-
Horiz. %	41.45%	138.05%	51.37%	176.11%	289.61%	133.43%	100.00%	-
P/EPS	27.41	118.25	30.47	136.87	203.00	112.50	43.80	-7.50%
YoY %	-76.82%	288.09%	-77.74%	-32.58%	80.44%	156.85%	-	-
Horiz. %	62.58%	269.98%	69.57%	312.49%	463.47%	256.85%	100.00%	-
EY	3.65	0.85	3.28	0.73	0.49	0.89	2.28	8.15%
YoY %	329.41%	-74.09%	349.32%	48.98%	-44.94%	-60.96%	-	-
Horiz. %	160.09%	37.28%	143.86%	32.02%	21.49%	39.04%	100.00%	-
DY	2.27	2.63	4.03	4.80	2.96	3.33	3.54	-7.13%
YoY %	-13.69%	-34.74%	-16.04%	62.16%	-11.11%	-5.93%	-	-
Horiz. %	64.12%	74.29%	113.84%	135.59%	83.62%	94.07%	100.00%	-
P/NAPS	1.18	1.17	1.55	1.28	1.96	1.77	1.46	-3.48%
YoY %	0.85%	-24.52%	21.09%	-34.69%	10.73%	21.23%	-	-
Horiz. %	80.82%	80.14%	106.16%	87.67%	134.25%	121.23%	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