Highlights

[PTARAS] YoY Annualized Quarter Result on 2014-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -15.09%    YoY -     9.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 76,712 238,936 143,048 256,776 173,520 174,744 154,396 -10.99%
  YoY % -67.89% 67.03% -44.29% 47.98% -0.70% 13.18% -
  Horiz. % 49.69% 154.76% 92.65% 166.31% 112.39% 113.18% 100.00%
PBT 15,528 64,848 33,660 61,124 56,520 75,464 59,144 -19.96%
  YoY % -76.05% 92.66% -44.93% 8.15% -25.10% 27.59% -
  Horiz. % 26.25% 109.64% 56.91% 103.35% 95.56% 127.59% 100.00%
Tax -504 -12,036 -6,772 -15,072 -14,344 -18,220 -10,616 -39.80%
  YoY % 95.81% -77.73% 55.07% -5.08% 21.27% -71.63% -
  Horiz. % 4.75% 113.38% 63.79% 141.97% 135.12% 171.63% 100.00%
NP 15,024 52,812 26,888 46,052 42,176 57,244 48,528 -17.74%
  YoY % -71.55% 96.41% -41.61% 9.19% -26.32% 17.96% -
  Horiz. % 30.96% 108.83% 55.41% 94.90% 86.91% 117.96% 100.00%
NP to SH 15,024 52,812 26,888 46,052 42,176 57,244 48,528 -17.74%
  YoY % -71.55% 96.41% -41.61% 9.19% -26.32% 17.96% -
  Horiz. % 30.96% 108.83% 55.41% 94.90% 86.91% 117.96% 100.00%
Tax Rate 3.25 % 18.56 % 20.12 % 24.66 % 25.38 % 24.14 % 17.95 % -24.77%
  YoY % -82.49% -7.75% -18.41% -2.84% 5.14% 34.48% -
  Horiz. % 18.11% 103.40% 112.09% 137.38% 141.39% 134.48% 100.00%
Total Cost 61,688 186,124 116,160 210,724 131,344 117,500 105,868 -8.60%
  YoY % -66.86% 60.23% -44.88% 60.44% 11.78% 10.99% -
  Horiz. % 58.27% 175.81% 109.72% 199.04% 124.06% 110.99% 100.00%
Net Worth 356,819 345,559 352,495 318,206 282,770 251,042 217,918 8.56%
  YoY % 3.26% -1.97% 10.78% 12.53% 12.64% 15.20% -
  Horiz. % 163.74% 158.57% 161.76% 146.02% 129.76% 115.20% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 356,819 345,559 352,495 318,206 282,770 251,042 217,918 8.56%
  YoY % 3.26% -1.97% 10.78% 12.53% 12.64% 15.20% -
  Horiz. % 163.74% 158.57% 161.76% 146.02% 129.76% 115.20% 100.00%
NOSH 170,727 162,999 163,951 159,902 79,878 79,949 79,823 13.50%
  YoY % 4.74% -0.58% 2.53% 100.18% -0.09% 0.16% -
  Horiz. % 213.88% 204.20% 205.39% 200.32% 100.07% 100.16% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 19.58 % 22.10 % 18.80 % 17.93 % 24.31 % 32.76 % 31.43 % -7.58%
  YoY % -11.40% 17.55% 4.85% -26.24% -25.79% 4.23% -
  Horiz. % 62.30% 70.31% 59.82% 57.05% 77.35% 104.23% 100.00%
ROE 4.21 % 15.28 % 7.63 % 14.47 % 14.92 % 22.80 % 22.27 % -24.22%
  YoY % -72.45% 100.26% -47.27% -3.02% -34.56% 2.38% -
  Horiz. % 18.90% 68.61% 34.26% 64.98% 67.00% 102.38% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 44.93 146.59 87.25 160.58 217.23 218.57 193.42 -21.58%
  YoY % -69.35% 68.01% -45.67% -26.08% -0.61% 13.00% -
  Horiz. % 23.23% 75.79% 45.11% 83.02% 112.31% 113.00% 100.00%
EPS 8.80 32.40 16.40 28.80 52.80 71.60 60.80 -27.52%
  YoY % -72.84% 97.56% -43.06% -45.45% -26.26% 17.76% -
  Horiz. % 14.47% 53.29% 26.97% 47.37% 86.84% 117.76% 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 2.0900 2.1200 2.1500 1.9900 3.5400 3.1400 2.7300 -4.35%
  YoY % -1.42% -1.40% 8.04% -43.79% 12.74% 15.02% -
  Horiz. % 76.56% 77.66% 78.75% 72.89% 129.67% 115.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 46.25 144.05 86.24 154.81 104.62 105.35 93.09 -11.00%
  YoY % -67.89% 67.03% -44.29% 47.97% -0.69% 13.17% -
  Horiz. % 49.68% 154.74% 92.64% 166.30% 112.39% 113.17% 100.00%
EPS 9.06 31.84 16.21 27.76 25.43 34.51 29.26 -17.73%
  YoY % -71.55% 96.42% -41.61% 9.16% -26.31% 17.94% -
  Horiz. % 30.96% 108.82% 55.40% 94.87% 86.91% 117.94% 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 2.1513 2.0834 2.1252 1.9185 1.7048 1.5135 1.3138 8.56%
  YoY % 3.26% -1.97% 10.77% 12.54% 12.64% 15.20% -
  Horiz. % 163.75% 158.58% 161.76% 146.03% 129.76% 115.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.8800 3.5600 3.3300 4.6000 5.8600 3.0200 2.3600 -
P/RPS 8.64 2.43 3.82 2.86 2.70 1.38 1.22 38.54%
  YoY % 255.56% -36.39% 33.57% 5.93% 95.65% 13.11% -
  Horiz. % 708.20% 199.18% 313.11% 234.43% 221.31% 113.11% 100.00%
P/EPS 44.09 10.99 20.30 15.97 11.10 4.22 3.88 49.88%
  YoY % 301.18% -45.86% 27.11% 43.87% 163.03% 8.76% -
  Horiz. % 1,136.34% 283.25% 523.20% 411.60% 286.08% 108.76% 100.00%
EY 2.27 9.10 4.92 6.26 9.01 23.71 25.76 -33.27%
  YoY % -75.05% 84.96% -21.41% -30.52% -62.00% -7.96% -
  Horiz. % 8.81% 35.33% 19.10% 24.30% 34.98% 92.04% 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 1.86 1.68 1.55 2.31 1.66 0.96 0.86 13.71%
  YoY % 10.71% 8.39% -32.90% 39.16% 72.92% 11.63% -
  Horiz. % 216.28% 195.35% 180.23% 268.60% 193.02% 111.63% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 18/11/16 20/11/15 21/11/14 15/11/13 08/11/12 28/10/11 -
Price 3.8100 3.4500 3.5400 4.3600 6.3000 3.1600 2.3800 -
P/RPS 8.48 2.35 4.06 2.72 2.90 1.45 1.23 37.92%
  YoY % 260.85% -42.12% 49.26% -6.21% 100.00% 17.89% -
  Horiz. % 689.43% 191.06% 330.08% 221.14% 235.77% 117.89% 100.00%
P/EPS 43.30 10.65 21.59 15.14 11.93 4.41 3.91 49.24%
  YoY % 306.57% -50.67% 42.60% 26.91% 170.52% 12.79% -
  Horiz. % 1,107.42% 272.38% 552.17% 387.21% 305.12% 112.79% 100.00%
EY 2.31 9.39 4.63 6.61 8.38 22.66 25.54 -32.98%
  YoY % -75.40% 102.81% -29.95% -21.12% -63.02% -11.28% -
  Horiz. % 9.04% 36.77% 18.13% 25.88% 32.81% 88.72% 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 1.82 1.63 1.65 2.19 1.78 1.01 0.87 13.08%
  YoY % 11.66% -1.21% -24.66% 23.03% 76.24% 16.09% -
  Horiz. % 209.20% 187.36% 189.66% 251.72% 204.60% 116.09% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers