[PTARAS] YoY TTM Result on 30-Jun-2016 [#4]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

29-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- -26.2%

YoY- -65.74%

Quarter Report

Q4FY2016 interim results.pdf

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	315,919	95,912	193,737	136,874	242,999	201,907	172,845	10.56%
YoY %	229.38%	-50.49%	41.54%	-43.67%	20.35%	16.81%	-	-
Horiz. %	182.78%	55.49%	112.09%	79.19%	140.59%	116.81%	100.00%	-
PBT	31,606	20,706	42,422	23,040	68,570	71,164	67,152	-11.79%
YoY %	52.64%	-51.19%	84.12%	-66.40%	-3.65%	5.97%	-	-
Horiz. %	47.07%	30.83%	63.17%	34.31%	102.11%	105.97%	100.00%	-
Tax	-5,503	-5,607	-6,175	-5,254	-16,649	-16,927	-14,835	-15.22%
YoY %	1.85%	9.20%	-17.53%	68.44%	1.64%	-14.10%	-	-
Horiz. %	37.09%	37.80%	41.62%	35.42%	112.23%	114.10%	100.00%	-
NP	26,103	15,099	36,247	17,786	51,921	54,237	52,317	-10.93%
YoY %	72.88%	-58.34%	103.80%	-65.74%	-4.27%	3.67%	-	-
Horiz. %	49.89%	28.86%	69.28%	34.00%	99.24%	103.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,103	15,099	36,247	17,786	51,921	54,237	52,317	-10.93%
YoY %	72.88%	-58.34%	103.80%	-65.74%	-4.27%	3.67%	-	-
Horiz. %	49.89%	28.86%	69.28%	34.00%	99.24%	103.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.41%	27.08%	14.56%	22.80%	24.28%	23.79%	22.09%	-
YoY %	-35.71%	85.99%	-36.14%	-6.10%	2.06%	7.70%	-	-
Horiz. %	78.81%	122.59%	65.91%	103.21%	109.91%	107.70%	100.00%	-
Total Cost	289,816	80,813	157,490	119,088	191,078	147,670	120,528	15.73%
YoY %	258.63%	-48.69%	32.25%	-37.68%	29.40%	22.52%	-	-
Horiz. %	240.46%	67.05%	130.67%	98.81%	158.53%	122.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	318,460	323,844	338,651	326,068	343,590	308,152	272,431	2.63%
YoY %	-1.66%	-4.37%	3.86%	-5.10%	11.50%	13.11%	-	-
Horiz. %	116.90%	118.87%	124.31%	119.69%	126.12%	113.11%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	33,172	33,031	32,636	32,200	28,963	24,026	20,038	8.76%
YoY %	0.43%	1.21%	1.35%	11.18%	20.55%	19.90%	-	-
Horiz. %	165.55%	164.84%	162.87%	160.69%	144.54%	119.90%	100.00%	-
Div Payout %	127.08%	218.77%	90.04%	181.05%	55.78%	44.30%	38.30%	-
YoY %	-41.91%	142.97%	-50.27%	224.58%	25.91%	15.67%	-	-
Horiz. %	331.80%	571.20%	235.09%	472.72%	145.64%	115.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	318,460	323,844	338,651	326,068	343,590	308,152	272,431	2.63%
YoY %	-1.66%	-4.37%	3.86%	-5.10%	11.50%	13.11%	-	-
Horiz. %	116.90%	118.87%	124.31%	119.69%	126.12%	113.11%	100.00%	-
NOSH	165,864	165,864	163,600	160,624	161,309	160,496	80,363	12.83%
YoY %	0.00%	1.38%	1.85%	-0.42%	0.51%	99.71%	-	-
Horiz. %	206.39%	206.39%	203.58%	199.87%	200.73%	199.71%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	8.26%	15.74%	18.71%	12.99%	21.37%	26.86%	30.27%	-
YoY %	-47.52%	-15.87%	44.03%	-39.21%	-20.44%	-11.27%	-	-
Horiz. %	27.29%	52.00%	61.81%	42.91%	70.60%	88.73%	100.00%	-
ROE	8.20%	4.66%	10.70%	5.45%	15.11%	17.60%	19.20%	-
YoY %	75.97%	-56.45%	96.33%	-63.93%	-14.15%	-8.33%	-	-
Horiz. %	42.71%	24.27%	55.73%	28.39%	78.70%	91.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	190.47	58.05	118.42	85.21	150.64	125.80	215.08	-2.00%
YoY %	228.11%	-50.98%	38.97%	-43.43%	19.75%	-41.51%	-	-
Horiz. %	88.56%	26.99%	55.06%	39.62%	70.04%	58.49%	100.00%	-
EPS	15.74	9.14	22.16	11.07	32.19	33.79	65.10	-21.06%
YoY %	72.21%	-58.75%	100.18%	-65.61%	-4.74%	-48.10%	-	-
Horiz. %	24.18%	14.04%	34.04%	17.00%	49.45%	51.90%	100.00%	-
DPS	20.00	19.99	20.00	20.05	18.00	14.97	25.00	-3.64%
YoY %	0.05%	-0.05%	-0.25%	11.39%	20.24%	-40.12%	-	-
Horiz. %	80.00%	79.96%	80.00%	80.20%	72.00%	59.88%	100.00%	-
NAPS	1.92	1.96	2.07	2.03	2.13	1.92	3.39	-9.03%
YoY %	-2.04%	-5.31%	1.97%	-4.69%	10.94%	-43.36%	-	-
Horiz. %	56.64%	57.82%	61.06%	59.88%	62.83%	56.64%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 160,624
RPS	190.47	57.83	116.80	82.52	146.50	121.73	104.21	10.56%
YoY %	229.36%	-50.49%	41.54%	-43.67%	20.35%	16.81%	-	-
Horiz. %	182.78%	55.49%	112.08%	79.19%	140.58%	116.81%	100.00%	-
EPS	15.74	9.10	21.85	10.72	31.30	32.70	31.54	-10.93%
YoY %	72.97%	-58.35%	103.82%	-65.75%	-4.28%	3.68%	-	-
Horiz. %	49.90%	28.85%	69.28%	33.99%	99.24%	103.68%	100.00%	-
DPS	20.00	19.91	19.68	19.41	17.46	14.49	12.08	8.76%
YoY %	0.45%	1.17%	1.39%	11.17%	20.50%	19.95%	-	-
Horiz. %	165.56%	164.82%	162.91%	160.68%	144.54%	119.95%	100.00%	-
NAPS	1.92	1.9525	2.0417	1.9659	2.0715	1.8579	1.6425	2.63%
YoY %	-1.66%	-4.37%	3.86%	-5.10%	11.50%	13.11%	-	-
Horiz. %	116.89%	118.87%	124.30%	119.69%	126.12%	113.11%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	2.43	2.61	4.10	3.46	3.77	4.40	4.82	-
P/RPS	1.28	4.50	3.46	4.06	2.50	3.50	2.24	-8.90%
YoY %	-71.56%	30.06%	-14.78%	62.40%	-28.57%	56.25%	-	-
Horiz. %	57.14%	200.89%	154.46%	181.25%	111.61%	156.25%	100.00%	-
P/EPS	15.44	28.56	18.51	31.25	11.71	13.02	7.40	13.03%
YoY %	-45.94%	54.29%	-40.77%	166.87%	-10.06%	75.95%	-	-
Horiz. %	208.65%	385.95%	250.14%	422.30%	158.24%	175.95%	100.00%	-
EY	6.48	3.50	5.40	3.20	8.54	7.68	13.51	-11.52%
YoY %	85.14%	-35.19%	68.75%	-62.53%	11.20%	-43.15%	-	-
Horiz. %	47.96%	25.91%	39.97%	23.69%	63.21%	56.85%	100.00%	-
DY	8.23	7.66	4.88	5.79	4.77	3.40	5.19	7.98%
YoY %	7.44%	56.97%	-15.72%	21.38%	40.29%	-34.49%	-	-
Horiz. %	158.57%	147.59%	94.03%	111.56%	91.91%	65.51%	100.00%	-
P/NAPS	1.27	1.33	1.98	1.70	1.77	2.29	1.42	-1.84%
YoY %	-4.51%	-32.83%	16.47%	-3.95%	-22.71%	61.27%	-	-
Horiz. %	89.44%	93.66%	139.44%	119.72%	124.65%	161.27%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	28/08/18	29/08/17	29/08/16	26/08/15	28/08/14	27/08/13	-
Price	2.98	2.50	4.06	3.60	3.11	4.44	5.24	-
P/RPS	1.56	4.31	3.43	4.22	2.06	3.53	2.44	-7.18%
YoY %	-63.81%	25.66%	-18.72%	104.85%	-41.64%	44.67%	-	-
Horiz. %	63.93%	176.64%	140.57%	172.95%	84.43%	144.67%	100.00%	-
P/EPS	18.94	27.36	18.32	32.51	9.66	13.14	8.05	15.31%
YoY %	-30.77%	49.34%	-43.65%	236.54%	-26.48%	63.23%	-	-
Horiz. %	235.28%	339.88%	227.58%	403.85%	120.00%	163.23%	100.00%	-
EY	5.28	3.66	5.46	3.08	10.35	7.61	12.42	-13.28%
YoY %	44.26%	-32.97%	77.27%	-70.24%	36.01%	-38.73%	-	-
Horiz. %	42.51%	29.47%	43.96%	24.80%	83.33%	61.27%	100.00%	-
DY	6.71	8.00	4.93	5.57	5.79	3.37	4.77	5.84%
YoY %	-16.12%	62.27%	-11.49%	-3.80%	71.81%	-29.35%	-	-
Horiz. %	140.67%	167.71%	103.35%	116.77%	121.38%	70.65%	100.00%	-
P/NAPS	1.55	1.28	1.96	1.77	1.46	2.31	1.55	0.00%
YoY %	21.09%	-34.69%	10.73%	21.23%	-36.80%	49.03%	-	-
Horiz. %	100.00%	82.58%	126.45%	114.19%	94.19%	149.03%	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