Highlights

[PTARAS] YoY Annualized Quarter Result on 2011-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     49.52%    YoY -     37.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 256,776 173,520 174,744 154,396 92,848 127,560 165,204 7.62%
  YoY % 47.98% -0.70% 13.18% 66.29% -27.21% -22.79% -
  Horiz. % 155.43% 105.03% 105.77% 93.46% 56.20% 77.21% 100.00%
PBT 61,124 56,520 75,464 59,144 39,584 25,152 8,416 39.14%
  YoY % 8.15% -25.10% 27.59% 49.41% 57.38% 198.86% -
  Horiz. % 726.28% 671.58% 896.67% 702.76% 470.34% 298.86% 100.00%
Tax -15,072 -14,344 -18,220 -10,616 -4,380 -5,896 -6,348 15.49%
  YoY % -5.08% 21.27% -71.63% -142.37% 25.71% 7.12% -
  Horiz. % 237.43% 225.96% 287.02% 167.23% 69.00% 92.88% 100.00%
NP 46,052 42,176 57,244 48,528 35,204 19,256 2,068 67.69%
  YoY % 9.19% -26.32% 17.96% 37.85% 82.82% 831.14% -
  Horiz. % 2,226.89% 2,039.46% 2,768.09% 2,346.61% 1,702.32% 931.14% 100.00%
NP to SH 46,052 42,176 57,244 48,528 35,204 19,256 2,068 67.69%
  YoY % 9.19% -26.32% 17.96% 37.85% 82.82% 831.14% -
  Horiz. % 2,226.89% 2,039.46% 2,768.09% 2,346.61% 1,702.32% 931.14% 100.00%
Tax Rate 24.66 % 25.38 % 24.14 % 17.95 % 11.07 % 23.44 % 75.43 % -16.99%
  YoY % -2.84% 5.14% 34.48% 62.15% -52.77% -68.92% -
  Horiz. % 32.69% 33.65% 32.00% 23.80% 14.68% 31.08% 100.00%
Total Cost 210,724 131,344 117,500 105,868 57,644 108,304 163,136 4.36%
  YoY % 60.44% 11.78% 10.99% 83.66% -46.78% -33.61% -
  Horiz. % 129.17% 80.51% 72.03% 64.90% 35.33% 66.39% 100.00%
Net Worth 318,206 282,770 251,042 217,918 199,222 180,524 185,258 9.43%
  YoY % 12.53% 12.64% 15.20% 9.38% 10.36% -2.55% -
  Horiz. % 171.76% 152.64% 135.51% 117.63% 107.54% 97.45% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 318,206 282,770 251,042 217,918 199,222 180,524 185,258 9.43%
  YoY % 12.53% 12.64% 15.20% 9.38% 10.36% -2.55% -
  Horiz. % 171.76% 152.64% 135.51% 117.63% 107.54% 97.45% 100.00%
NOSH 159,902 79,878 79,949 79,823 80,009 80,233 86,166 10.85%
  YoY % 100.18% -0.09% 0.16% -0.23% -0.28% -6.89% -
  Horiz. % 185.57% 92.70% 92.78% 92.64% 92.85% 93.11% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.93 % 24.31 % 32.76 % 31.43 % 37.92 % 15.10 % 1.25 % 55.84%
  YoY % -26.24% -25.79% 4.23% -17.11% 151.13% 1,108.00% -
  Horiz. % 1,434.40% 1,944.80% 2,620.80% 2,514.40% 3,033.60% 1,208.00% 100.00%
ROE 14.47 % 14.92 % 22.80 % 22.27 % 17.67 % 10.67 % 1.12 % 53.15%
  YoY % -3.02% -34.56% 2.38% 26.03% 65.60% 852.68% -
  Horiz. % 1,291.96% 1,332.14% 2,035.71% 1,988.39% 1,577.68% 952.68% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 160.58 217.23 218.57 193.42 116.05 158.99 191.73 -2.91%
  YoY % -26.08% -0.61% 13.00% 66.67% -27.01% -17.08% -
  Horiz. % 83.75% 113.30% 114.00% 100.88% 60.53% 82.92% 100.00%
EPS 28.80 52.80 71.60 60.80 44.00 24.00 2.40 51.28%
  YoY % -45.45% -26.26% 17.76% 38.18% 83.33% 900.00% -
  Horiz. % 1,200.00% 2,200.00% 2,983.33% 2,533.33% 1,833.33% 1,000.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9900 3.5400 3.1400 2.7300 2.4900 2.2500 2.1500 -1.28%
  YoY % -43.79% 12.74% 15.02% 9.64% 10.67% 4.65% -
  Horiz. % 92.56% 164.65% 146.05% 126.98% 115.81% 104.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 154.81 104.62 105.35 93.09 55.98 76.91 99.60 7.62%
  YoY % 47.97% -0.69% 13.17% 66.29% -27.21% -22.78% -
  Horiz. % 155.43% 105.04% 105.77% 93.46% 56.20% 77.22% 100.00%
EPS 27.76 25.43 34.51 29.26 21.22 11.61 1.25 67.62%
  YoY % 9.16% -26.31% 17.94% 37.89% 82.77% 828.80% -
  Horiz. % 2,220.80% 2,034.40% 2,760.80% 2,340.80% 1,697.60% 928.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9185 1.7048 1.5135 1.3138 1.2011 1.0884 1.1169 9.43%
  YoY % 12.54% 12.64% 15.20% 9.38% 10.35% -2.55% -
  Horiz. % 171.77% 152.64% 135.51% 117.63% 107.54% 97.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.6000 5.8600 3.0200 2.3600 1.8300 1.4100 1.3000 -
P/RPS 2.86 2.70 1.38 1.22 1.58 0.89 0.68 27.04%
  YoY % 5.93% 95.65% 13.11% -22.78% 77.53% 30.88% -
  Horiz. % 420.59% 397.06% 202.94% 179.41% 232.35% 130.88% 100.00%
P/EPS 15.97 11.10 4.22 3.88 4.16 5.88 54.17 -18.41%
  YoY % 43.87% 163.03% 8.76% -6.73% -29.25% -89.15% -
  Horiz. % 29.48% 20.49% 7.79% 7.16% 7.68% 10.85% 100.00%
EY 6.26 9.01 23.71 25.76 24.04 17.02 1.85 22.52%
  YoY % -30.52% -62.00% -7.96% 7.15% 41.25% 820.00% -
  Horiz. % 338.38% 487.03% 1,281.62% 1,392.43% 1,299.46% 920.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.31 1.66 0.96 0.86 0.73 0.63 0.60 25.18%
  YoY % 39.16% 72.92% 11.63% 17.81% 15.87% 5.00% -
  Horiz. % 385.00% 276.67% 160.00% 143.33% 121.67% 105.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 15/11/13 08/11/12 28/10/11 04/11/10 06/11/09 07/11/08 -
Price 4.3600 6.3000 3.1600 2.3800 2.0300 1.4800 1.1400 -
P/RPS 2.72 2.90 1.45 1.23 1.75 0.93 0.59 28.99%
  YoY % -6.21% 100.00% 17.89% -29.71% 88.17% 57.63% -
  Horiz. % 461.02% 491.53% 245.76% 208.47% 296.61% 157.63% 100.00%
P/EPS 15.14 11.93 4.41 3.91 4.61 6.17 47.50 -17.34%
  YoY % 26.91% 170.52% 12.79% -15.18% -25.28% -87.01% -
  Horiz. % 31.87% 25.12% 9.28% 8.23% 9.71% 12.99% 100.00%
EY 6.61 8.38 22.66 25.54 21.67 16.22 2.11 20.95%
  YoY % -21.12% -63.02% -11.28% 17.86% 33.60% 668.72% -
  Horiz. % 313.27% 397.16% 1,073.93% 1,210.43% 1,027.01% 768.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.19 1.78 1.01 0.87 0.82 0.66 0.53 26.66%
  YoY % 23.03% 76.24% 16.09% 6.10% 24.24% 24.53% -
  Horiz. % 413.21% 335.85% 190.57% 164.15% 154.72% 124.53% 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