Highlights

[PTARAS] YoY Annualized Quarter Result on 2013-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -19.38%    YoY -     -26.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 238,936 143,048 256,776 173,520 174,744 154,396 92,848 17.05%
  YoY % 67.03% -44.29% 47.98% -0.70% 13.18% 66.29% -
  Horiz. % 257.34% 154.07% 276.56% 186.89% 188.20% 166.29% 100.00%
PBT 64,848 33,660 61,124 56,520 75,464 59,144 39,584 8.57%
  YoY % 92.66% -44.93% 8.15% -25.10% 27.59% 49.41% -
  Horiz. % 163.82% 85.03% 154.42% 142.78% 190.64% 149.41% 100.00%
Tax -12,036 -6,772 -15,072 -14,344 -18,220 -10,616 -4,380 18.33%
  YoY % -77.73% 55.07% -5.08% 21.27% -71.63% -142.37% -
  Horiz. % 274.79% 154.61% 344.11% 327.49% 415.98% 242.37% 100.00%
NP 52,812 26,888 46,052 42,176 57,244 48,528 35,204 6.99%
  YoY % 96.41% -41.61% 9.19% -26.32% 17.96% 37.85% -
  Horiz. % 150.02% 76.38% 130.81% 119.80% 162.61% 137.85% 100.00%
NP to SH 52,812 26,888 46,052 42,176 57,244 48,528 35,204 6.99%
  YoY % 96.41% -41.61% 9.19% -26.32% 17.96% 37.85% -
  Horiz. % 150.02% 76.38% 130.81% 119.80% 162.61% 137.85% 100.00%
Tax Rate 18.56 % 20.12 % 24.66 % 25.38 % 24.14 % 17.95 % 11.07 % 8.99%
  YoY % -7.75% -18.41% -2.84% 5.14% 34.48% 62.15% -
  Horiz. % 167.66% 181.75% 222.76% 229.27% 218.07% 162.15% 100.00%
Total Cost 186,124 116,160 210,724 131,344 117,500 105,868 57,644 21.55%
  YoY % 60.23% -44.88% 60.44% 11.78% 10.99% 83.66% -
  Horiz. % 322.89% 201.51% 365.56% 227.85% 203.84% 183.66% 100.00%
Net Worth 345,559 352,495 318,206 282,770 251,042 217,918 199,222 9.60%
  YoY % -1.97% 10.78% 12.53% 12.64% 15.20% 9.38% -
  Horiz. % 173.45% 176.94% 159.72% 141.94% 126.01% 109.38% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 345,559 352,495 318,206 282,770 251,042 217,918 199,222 9.60%
  YoY % -1.97% 10.78% 12.53% 12.64% 15.20% 9.38% -
  Horiz. % 173.45% 176.94% 159.72% 141.94% 126.01% 109.38% 100.00%
NOSH 162,999 163,951 159,902 79,878 79,949 79,823 80,009 12.58%
  YoY % -0.58% 2.53% 100.18% -0.09% 0.16% -0.23% -
  Horiz. % 203.73% 204.92% 199.86% 99.84% 99.93% 99.77% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.10 % 18.80 % 17.93 % 24.31 % 32.76 % 31.43 % 37.92 % -8.60%
  YoY % 17.55% 4.85% -26.24% -25.79% 4.23% -17.11% -
  Horiz. % 58.28% 49.58% 47.28% 64.11% 86.39% 82.89% 100.00%
ROE 15.28 % 7.63 % 14.47 % 14.92 % 22.80 % 22.27 % 17.67 % -2.39%
  YoY % 100.26% -47.27% -3.02% -34.56% 2.38% 26.03% -
  Horiz. % 86.47% 43.18% 81.89% 84.44% 129.03% 126.03% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 146.59 87.25 160.58 217.23 218.57 193.42 116.05 3.97%
  YoY % 68.01% -45.67% -26.08% -0.61% 13.00% 66.67% -
  Horiz. % 126.32% 75.18% 138.37% 187.19% 188.34% 166.67% 100.00%
EPS 32.40 16.40 28.80 52.80 71.60 60.80 44.00 -4.97%
  YoY % 97.56% -43.06% -45.45% -26.26% 17.76% 38.18% -
  Horiz. % 73.64% 37.27% 65.45% 120.00% 162.73% 138.18% 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 2.1200 2.1500 1.9900 3.5400 3.1400 2.7300 2.4900 -2.64%
  YoY % -1.40% 8.04% -43.79% 12.74% 15.02% 9.64% -
  Horiz. % 85.14% 86.35% 79.92% 142.17% 126.10% 109.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 144.05 86.24 154.81 104.62 105.35 93.09 55.98 17.04%
  YoY % 67.03% -44.29% 47.97% -0.69% 13.17% 66.29% -
  Horiz. % 257.32% 154.06% 276.55% 186.89% 188.19% 166.29% 100.00%
EPS 31.84 16.21 27.76 25.43 34.51 29.26 21.22 6.99%
  YoY % 96.42% -41.61% 9.16% -26.31% 17.94% 37.89% -
  Horiz. % 150.05% 76.39% 130.82% 119.84% 162.63% 137.89% 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 2.0834 2.1252 1.9185 1.7048 1.5135 1.3138 1.2011 9.60%
  YoY % -1.97% 10.77% 12.54% 12.64% 15.20% 9.38% -
  Horiz. % 173.46% 176.94% 159.73% 141.94% 126.01% 109.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.5600 3.3300 4.6000 5.8600 3.0200 2.3600 1.8300 -
P/RPS 2.43 3.82 2.86 2.70 1.38 1.22 1.58 7.43%
  YoY % -36.39% 33.57% 5.93% 95.65% 13.11% -22.78% -
  Horiz. % 153.80% 241.77% 181.01% 170.89% 87.34% 77.22% 100.00%
P/EPS 10.99 20.30 15.97 11.10 4.22 3.88 4.16 17.56%
  YoY % -45.86% 27.11% 43.87% 163.03% 8.76% -6.73% -
  Horiz. % 264.18% 487.98% 383.89% 266.83% 101.44% 93.27% 100.00%
EY 9.10 4.92 6.26 9.01 23.71 25.76 24.04 -14.94%
  YoY % 84.96% -21.41% -30.52% -62.00% -7.96% 7.15% -
  Horiz. % 37.85% 20.47% 26.04% 37.48% 98.63% 107.15% 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 1.68 1.55 2.31 1.66 0.96 0.86 0.73 14.89%
  YoY % 8.39% -32.90% 39.16% 72.92% 11.63% 17.81% -
  Horiz. % 230.14% 212.33% 316.44% 227.40% 131.51% 117.81% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 20/11/15 21/11/14 15/11/13 08/11/12 28/10/11 04/11/10 -
Price 3.4500 3.5400 4.3600 6.3000 3.1600 2.3800 2.0300 -
P/RPS 2.35 4.06 2.72 2.90 1.45 1.23 1.75 5.03%
  YoY % -42.12% 49.26% -6.21% 100.00% 17.89% -29.71% -
  Horiz. % 134.29% 232.00% 155.43% 165.71% 82.86% 70.29% 100.00%
P/EPS 10.65 21.59 15.14 11.93 4.41 3.91 4.61 14.96%
  YoY % -50.67% 42.60% 26.91% 170.52% 12.79% -15.18% -
  Horiz. % 231.02% 468.33% 328.42% 258.79% 95.66% 84.82% 100.00%
EY 9.39 4.63 6.61 8.38 22.66 25.54 21.67 -13.00%
  YoY % 102.81% -29.95% -21.12% -63.02% -11.28% 17.86% -
  Horiz. % 43.33% 21.37% 30.50% 38.67% 104.57% 117.86% 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 1.63 1.65 2.19 1.78 1.01 0.87 0.82 12.12%
  YoY % -1.21% -24.66% 23.03% 76.24% 16.09% 6.10% -
  Horiz. % 198.78% 201.22% 267.07% 217.07% 123.17% 106.10% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers