[PTARAS] YoY TTM Result on 30-Sep-2017 [#1]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

24-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- -26.06%

YoY- 10.44%

Quarter Report

Q1FY2018 interim results.pdf

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	353,325	368,193	115,355	153,181	160,846	214,567	222,721	7.98%
YoY %	-4.04%	219.18%	-24.69%	-4.77%	-25.04%	-3.66%	-	-
Horiz. %	158.64%	165.32%	51.79%	68.78%	72.22%	96.34%	100.00%	-
PBT	43,257	36,046	22,394	30,092	30,837	61,704	72,315	-8.20%
YoY %	20.00%	60.96%	-25.58%	-2.42%	-50.02%	-14.67%	-	-
Horiz. %	59.82%	49.85%	30.97%	41.61%	42.64%	85.33%	100.00%	-
Tax	-4,593	-7,177	-8,251	-3,292	-6,570	-14,574	-17,109	-19.66%
YoY %	36.00%	13.02%	-150.64%	49.89%	54.92%	14.82%	-	-
Horiz. %	26.85%	41.95%	48.23%	19.24%	38.40%	85.18%	100.00%	-
NP	38,664	28,869	14,143	26,800	24,267	47,130	55,206	-5.75%
YoY %	33.93%	104.12%	-47.23%	10.44%	-48.51%	-14.63%	-	-
Horiz. %	70.04%	52.29%	25.62%	48.55%	43.96%	85.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,664	28,869	14,143	26,800	24,267	47,130	55,206	-5.75%
YoY %	33.93%	104.12%	-47.23%	10.44%	-48.51%	-14.63%	-	-
Horiz. %	70.04%	52.29%	25.62%	48.55%	43.96%	85.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.62%	19.91%	36.84%	10.94%	21.31%	23.62%	23.66%	-
YoY %	-46.66%	-45.96%	236.75%	-48.66%	-9.78%	-0.17%	-	-
Horiz. %	44.89%	84.15%	155.71%	46.24%	90.07%	99.83%	100.00%	-
Total Cost	314,661	339,324	101,212	126,381	136,579	167,437	167,515	11.06%
YoY %	-7.27%	235.26%	-19.92%	-7.47%	-18.43%	-0.05%	-	-
Horiz. %	187.84%	202.56%	60.42%	75.44%	81.53%	99.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	335,046	323,436	316,801	356,819	345,559	352,495	318,206	0.86%
YoY %	3.59%	2.09%	-11.22%	3.26%	-1.97%	10.78%	-	-
Horiz. %	105.29%	101.64%	99.56%	112.13%	108.60%	110.78%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	16,586	33,172	33,031	32,636	32,200	28,963	24,026	-5.98%
YoY %	-50.00%	0.43%	1.21%	1.35%	11.18%	20.55%	-	-
Horiz. %	69.03%	138.07%	137.48%	135.84%	134.02%	120.55%	100.00%	-
Div Payout %	42.90%	114.91%	233.55%	121.78%	132.69%	61.45%	43.52%	-
YoY %	-62.67%	-50.80%	91.78%	-8.22%	115.93%	41.20%	-	-
Horiz. %	98.58%	264.04%	536.65%	279.83%	304.89%	141.20%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	335,046	323,436	316,801	356,819	345,559	352,495	318,206	0.86%
YoY %	3.59%	2.09%	-11.22%	3.26%	-1.97%	10.78%	-	-
Horiz. %	105.29%	101.64%	99.56%	112.13%	108.60%	110.78%	100.00%	-
NOSH	165,864	165,864	165,864	170,727	162,999	163,951	159,902	0.61%
YoY %	0.00%	0.00%	-2.85%	4.74%	-0.58%	2.53%	-	-
Horiz. %	103.73%	103.73%	103.73%	106.77%	101.94%	102.53%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	10.94%	7.84%	12.26%	17.50%	15.09%	21.97%	24.79%	-
YoY %	39.54%	-36.05%	-29.94%	15.97%	-31.32%	-11.38%	-	-
Horiz. %	44.13%	31.63%	49.46%	70.59%	60.87%	88.62%	100.00%	-
ROE	11.54%	8.93%	4.46%	7.51%	7.02%	13.37%	17.35%	-
YoY %	29.23%	100.22%	-40.61%	6.98%	-47.49%	-22.94%	-	-
Horiz. %	66.51%	51.47%	25.71%	43.29%	40.46%	77.06%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	213.02	221.98	69.55	89.72	98.68	130.87	139.29	7.33%
YoY %	-4.04%	219.17%	-22.48%	-9.08%	-24.60%	-6.04%	-	-
Horiz. %	152.93%	159.37%	49.93%	64.41%	70.84%	93.96%	100.00%	-
EPS	23.31	17.41	8.53	15.70	14.89	28.75	34.52	-6.32%
YoY %	33.89%	104.10%	-45.67%	5.44%	-48.21%	-16.71%	-	-
Horiz. %	67.53%	50.43%	24.71%	45.48%	43.13%	83.29%	100.00%	-
DPS	10.00	20.00	20.00	19.12	19.76	17.67	15.00	-6.52%
YoY %	-50.00%	0.00%	4.60%	-3.24%	11.83%	17.80%	-	-
Horiz. %	66.67%	133.33%	133.33%	127.47%	131.73%	117.80%	100.00%	-
NAPS	2.02	1.95	1.91	2.09	2.12	2.15	1.99	0.24%
YoY %	3.59%	2.09%	-8.61%	-1.42%	-1.40%	8.04%	-	-
Horiz. %	101.51%	97.99%	95.98%	105.03%	106.53%	108.04%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 170,727
RPS	213.02	221.98	69.55	92.35	96.97	129.36	134.28	7.98%
YoY %	-4.04%	219.17%	-24.69%	-4.76%	-25.04%	-3.66%	-	-
Horiz. %	158.64%	165.31%	51.79%	68.77%	72.21%	96.34%	100.00%	-
EPS	23.31	17.41	8.53	16.16	14.63	28.41	33.28	-5.75%
YoY %	33.89%	104.10%	-47.22%	10.46%	-48.50%	-14.63%	-	-
Horiz. %	70.04%	52.31%	25.63%	48.56%	43.96%	85.37%	100.00%	-
DPS	10.00	20.00	20.00	19.68	19.41	17.46	14.49	-5.98%
YoY %	-50.00%	0.00%	1.63%	1.39%	11.17%	20.50%	-	-
Horiz. %	69.01%	138.03%	138.03%	135.82%	133.95%	120.50%	100.00%	-
NAPS	2.02	1.95	1.91	2.1513	2.0834	2.1252	1.9185	0.86%
YoY %	3.59%	2.09%	-11.22%	3.26%	-1.97%	10.77%	-	-
Horiz. %	105.29%	101.64%	99.56%	112.13%	108.60%	110.77%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.37	3.32	2.40	3.88	3.56	3.33	4.60	-
P/RPS	1.11	1.50	3.45	4.32	3.61	2.54	3.30	-16.59%
YoY %	-26.00%	-56.52%	-20.14%	19.67%	42.13%	-23.03%	-	-
Horiz. %	33.64%	45.45%	104.55%	130.91%	109.39%	76.97%	100.00%	-
P/EPS	10.17	19.07	28.15	24.72	23.91	11.58	13.32	-4.39%
YoY %	-46.67%	-32.26%	13.88%	3.39%	106.48%	-13.06%	-	-
Horiz. %	76.35%	143.17%	211.34%	185.59%	179.50%	86.94%	100.00%	-
EY	9.84	5.24	3.55	4.05	4.18	8.63	7.51	4.60%
YoY %	87.79%	47.61%	-12.35%	-3.11%	-51.56%	14.91%	-	-
Horiz. %	131.03%	69.77%	47.27%	53.93%	55.66%	114.91%	100.00%	-
DY	4.22	6.02	8.33	4.93	5.55	5.31	3.26	4.39%
YoY %	-29.90%	-27.73%	68.97%	-11.17%	4.52%	62.88%	-	-
Horiz. %	129.45%	184.66%	255.52%	151.23%	170.25%	162.88%	100.00%	-
P/NAPS	1.17	1.70	1.26	1.86	1.68	1.55	2.31	-10.70%
YoY %	-31.18%	34.92%	-32.26%	10.71%	8.39%	-32.90%	-	-
Horiz. %	50.65%	73.59%	54.55%	80.52%	72.73%	67.10%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	22/11/19	28/11/18	24/11/17	18/11/16	20/11/15	21/11/14	-
Price	2.68	3.28	2.49	3.81	3.45	3.54	4.36	-
P/RPS	1.26	1.48	3.58	4.25	3.50	2.70	3.13	-14.05%
YoY %	-14.86%	-58.66%	-15.76%	21.43%	29.63%	-13.74%	-	-
Horiz. %	40.26%	47.28%	114.38%	135.78%	111.82%	86.26%	100.00%	-
P/EPS	11.50	18.85	29.20	24.27	23.17	12.31	12.63	-1.54%
YoY %	-38.99%	-35.45%	20.31%	4.75%	88.22%	-2.53%	-	-
Horiz. %	91.05%	149.25%	231.20%	192.16%	183.45%	97.47%	100.00%	-
EY	8.70	5.31	3.42	4.12	4.32	8.12	7.92	1.57%
YoY %	63.84%	55.26%	-16.99%	-4.63%	-46.80%	2.53%	-	-
Horiz. %	109.85%	67.05%	43.18%	52.02%	54.55%	102.53%	100.00%	-
DY	3.73	6.10	8.03	5.02	5.73	4.99	3.44	1.35%
YoY %	-38.85%	-24.03%	59.96%	-12.39%	14.83%	45.06%	-	-
Horiz. %	108.43%	177.33%	233.43%	145.93%	166.57%	145.06%	100.00%	-
P/NAPS	1.33	1.68	1.30	1.82	1.63	1.65	2.19	-7.96%
YoY %	-20.83%	29.23%	-28.57%	11.66%	-1.21%	-24.66%	-	-
Horiz. %	60.73%	76.71%	59.36%	83.11%	74.43%	75.34%	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