Highlights

[PTARAS] YoY Annual (Unaudited) Result on 2014-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend YoY -     3.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 193,737 136,874 242,999 201,907 172,845 185,172 125,936 7.44%
  YoY % 41.54% -43.67% 20.35% 16.81% -6.66% 47.04% -
  Horiz. % 153.84% 108.69% 192.95% 160.33% 137.25% 147.04% 100.00%
PBT 42,422 23,040 68,570 71,164 67,152 57,864 39,657 1.13%
  YoY % 84.12% -66.40% -3.65% 5.97% 16.05% 45.91% -
  Horiz. % 106.97% 58.10% 172.91% 179.45% 169.33% 145.91% 100.00%
Tax -6,175 -5,254 -16,649 -16,927 -14,835 -12,967 -7,202 -2.53%
  YoY % -17.53% 68.44% 1.64% -14.10% -14.41% -80.05% -
  Horiz. % 85.74% 72.95% 231.17% 235.03% 205.98% 180.05% 100.00%
NP 36,247 17,786 51,921 54,237 52,317 44,897 32,455 1.86%
  YoY % 103.80% -65.74% -4.27% 3.67% 16.53% 38.34% -
  Horiz. % 111.68% 54.80% 159.98% 167.11% 161.20% 138.34% 100.00%
NP to SH 36,247 17,786 51,921 54,237 52,317 44,897 32,455 1.86%
  YoY % 103.80% -65.74% -4.27% 3.67% 16.53% 38.34% -
  Horiz. % 111.68% 54.80% 159.98% 167.11% 161.20% 138.34% 100.00%
Tax Rate 14.56 % 22.80 % 24.28 % 23.79 % 22.09 % 22.41 % 18.16 % -3.61%
  YoY % -36.14% -6.10% 2.06% 7.70% -1.43% 23.40% -
  Horiz. % 80.18% 125.55% 133.70% 131.00% 121.64% 123.40% 100.00%
Total Cost 157,490 119,088 191,078 147,670 120,528 140,275 93,481 9.07%
  YoY % 32.25% -37.68% 29.40% 22.52% -14.08% 50.06% -
  Horiz. % 168.47% 127.39% 204.40% 157.97% 128.93% 150.06% 100.00%
Net Worth 339,508 331,243 343,452 307,182 271,599 238,038 220,373 7.46%
  YoY % 2.49% -3.55% 11.81% 13.10% 14.10% 8.02% -
  Horiz. % 154.06% 150.31% 155.85% 139.39% 123.25% 108.02% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 32,802 32,634 29,024 23,998 20,029 16,029 15,225 13.63%
  YoY % 0.51% 12.44% 20.94% 19.82% 24.95% 5.28% -
  Horiz. % 215.44% 214.34% 190.62% 157.62% 131.55% 105.28% 100.00%
Div Payout % 90.50 % 183.49 % 55.90 % 44.25 % 38.28 % 35.70 % 46.91 % 11.56%
  YoY % -50.68% 228.25% 26.33% 15.60% 7.23% -23.90% -
  Horiz. % 192.92% 391.15% 119.16% 94.33% 81.60% 76.10% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 339,508 331,243 343,452 307,182 271,599 238,038 220,373 7.46%
  YoY % 2.49% -3.55% 11.81% 13.10% 14.10% 8.02% -
  Horiz. % 154.06% 150.31% 155.85% 139.39% 123.25% 108.02% 100.00%
NOSH 164,013 163,174 161,245 159,991 80,117 80,147 80,135 12.67%
  YoY % 0.51% 1.20% 0.78% 99.69% -0.04% 0.01% -
  Horiz. % 204.67% 203.62% 201.22% 199.65% 99.98% 100.01% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 18.71 % 12.99 % 21.37 % 26.86 % 30.27 % 24.25 % 25.77 % -5.19%
  YoY % 44.03% -39.21% -20.44% -11.27% 24.82% -5.90% -
  Horiz. % 72.60% 50.41% 82.93% 104.23% 117.46% 94.10% 100.00%
ROE 10.68 % 5.37 % 15.12 % 17.66 % 19.26 % 18.86 % 14.73 % -5.21%
  YoY % 98.88% -64.48% -14.38% -8.31% 2.12% 28.04% -
  Horiz. % 72.51% 36.46% 102.65% 119.89% 130.75% 128.04% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 118.12 83.88 150.70 126.20 215.74 231.04 157.15 -4.64%
  YoY % 40.82% -44.34% 19.41% -41.50% -6.62% 47.02% -
  Horiz. % 75.16% 53.38% 95.90% 80.31% 137.28% 147.02% 100.00%
EPS 22.10 10.90 32.20 33.90 65.30 56.10 40.50 -9.59%
  YoY % 102.75% -66.15% -5.01% -48.09% 16.40% 38.52% -
  Horiz. % 54.57% 26.91% 79.51% 83.70% 161.23% 138.52% 100.00%
DPS 20.00 20.00 18.00 15.00 25.00 20.00 19.00 0.86%
  YoY % 0.00% 11.11% 20.00% -40.00% 25.00% 5.26% -
  Horiz. % 105.26% 105.26% 94.74% 78.95% 131.58% 105.26% 100.00%
NAPS 2.0700 2.0300 2.1300 1.9200 3.3900 2.9700 2.7500 -4.62%
  YoY % 1.97% -4.69% 10.94% -43.36% 14.14% 8.00% -
  Horiz. % 75.27% 73.82% 77.45% 69.82% 123.27% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 116.80 82.52 146.50 121.73 104.21 111.64 75.93 7.43%
  YoY % 41.54% -43.67% 20.35% 16.81% -6.66% 47.03% -
  Horiz. % 153.83% 108.68% 192.94% 160.32% 137.24% 147.03% 100.00%
EPS 21.85 10.72 31.30 32.70 31.54 27.07 19.57 1.85%
  YoY % 103.82% -65.75% -4.28% 3.68% 16.51% 38.32% -
  Horiz. % 111.65% 54.78% 159.94% 167.09% 161.17% 138.32% 100.00%
DPS 19.78 19.68 17.50 14.47 12.08 9.66 9.18 13.64%
  YoY % 0.51% 12.46% 20.94% 19.78% 25.05% 5.23% -
  Horiz. % 215.47% 214.38% 190.63% 157.63% 131.59% 105.23% 100.00%
NAPS 2.0469 1.9971 2.0707 1.8520 1.6375 1.4351 1.3286 7.46%
  YoY % 2.49% -3.55% 11.81% 13.10% 14.10% 8.02% -
  Horiz. % 154.06% 150.32% 155.86% 139.39% 123.25% 108.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.1000 3.4600 3.7700 4.4000 4.8200 2.6900 2.3500 -
P/RPS 3.47 4.12 2.50 3.49 2.23 1.16 1.50 14.99%
  YoY % -15.78% 64.80% -28.37% 56.50% 92.24% -22.67% -
  Horiz. % 231.33% 274.67% 166.67% 232.67% 148.67% 77.33% 100.00%
P/EPS 18.55 31.74 11.71 12.98 7.38 4.80 5.80 21.36%
  YoY % -41.56% 171.05% -9.78% 75.88% 53.75% -17.24% -
  Horiz. % 319.83% 547.24% 201.90% 223.79% 127.24% 82.76% 100.00%
EY 5.39 3.15 8.54 7.70 13.55 20.82 17.23 -17.59%
  YoY % 71.11% -63.11% 10.91% -43.17% -34.92% 20.84% -
  Horiz. % 31.28% 18.28% 49.56% 44.69% 78.64% 120.84% 100.00%
DY 4.88 5.78 4.77 3.41 5.19 7.43 8.09 -8.07%
  YoY % -15.57% 21.17% 39.88% -34.30% -30.15% -8.16% -
  Horiz. % 60.32% 71.45% 58.96% 42.15% 64.15% 91.84% 100.00%
P/NAPS 1.98 1.70 1.77 2.29 1.42 0.91 0.85 15.12%
  YoY % 16.47% -3.95% -22.71% 61.27% 56.04% 7.06% -
  Horiz. % 232.94% 200.00% 208.24% 269.41% 167.06% 107.06% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 26/08/15 28/08/14 27/08/13 28/08/12 23/08/11 -
Price 4.0600 3.6000 3.1100 4.4400 5.2400 2.8200 2.2000 -
P/RPS 3.44 4.29 2.06 3.52 2.43 1.22 1.40 16.15%
  YoY % -19.81% 108.25% -41.48% 44.86% 99.18% -12.86% -
  Horiz. % 245.71% 306.43% 147.14% 251.43% 173.57% 87.14% 100.00%
P/EPS 18.37 33.03 9.66 13.10 8.02 5.03 5.43 22.50%
  YoY % -44.38% 241.93% -26.26% 63.34% 59.44% -7.37% -
  Horiz. % 338.31% 608.29% 177.90% 241.25% 147.70% 92.63% 100.00%
EY 5.44 3.03 10.35 7.64 12.46 19.86 18.41 -18.37%
  YoY % 79.54% -70.72% 35.47% -38.68% -37.26% 7.88% -
  Horiz. % 29.55% 16.46% 56.22% 41.50% 67.68% 107.88% 100.00%
DY 4.93 5.56 5.79 3.38 4.77 7.09 8.64 -8.92%
  YoY % -11.33% -3.97% 71.30% -29.14% -32.72% -17.94% -
  Horiz. % 57.06% 64.35% 67.01% 39.12% 55.21% 82.06% 100.00%
P/NAPS 1.96 1.77 1.46 2.31 1.55 0.95 0.80 16.09%
  YoY % 10.73% 21.23% -36.80% 49.03% 63.16% 18.75% -
  Horiz. % 245.00% 221.25% 182.50% 288.75% 193.75% 118.75% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers