Highlights

[PTARAS] YoY Annualized Quarter Result on 2011-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     3.71%    YoY -     47.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 276,608 182,544 159,410 182,096 97,202 116,214 137,698 12.32%
  YoY % 51.53% 14.51% -12.46% 87.34% -16.36% -15.60% -
  Horiz. % 200.88% 132.57% 115.77% 132.24% 70.59% 84.40% 100.00%
PBT 71,052 64,050 58,984 63,046 39,216 22,920 7,594 45.14%
  YoY % 10.93% 8.59% -6.44% 60.77% 71.10% 201.82% -
  Horiz. % 935.63% 843.43% 776.72% 830.21% 516.41% 301.82% 100.00%
Tax -17,684 -15,508 -13,922 -12,716 -5,136 -5,204 -6,270 18.86%
  YoY % -14.03% -11.39% -9.48% -147.59% 1.31% 17.00% -
  Horiz. % 282.04% 247.34% 222.04% 202.81% 81.91% 83.00% 100.00%
NP 53,368 48,542 45,062 50,330 34,080 17,716 1,324 85.12%
  YoY % 9.94% 7.72% -10.47% 47.68% 92.37% 1,238.07% -
  Horiz. % 4,030.82% 3,666.31% 3,403.47% 3,801.36% 2,574.02% 1,338.07% 100.00%
NP to SH 53,368 48,542 45,062 50,330 34,080 17,716 1,324 85.12%
  YoY % 9.94% 7.72% -10.47% 47.68% 92.37% 1,238.07% -
  Horiz. % 4,030.82% 3,666.31% 3,403.47% 3,801.36% 2,574.02% 1,338.07% 100.00%
Tax Rate 24.89 % 24.21 % 23.60 % 20.17 % 13.10 % 22.71 % 82.57 % -18.11%
  YoY % 2.81% 2.58% 17.01% 53.97% -42.32% -72.50% -
  Horiz. % 30.14% 29.32% 28.58% 24.43% 15.87% 27.50% 100.00%
Total Cost 223,240 134,002 114,348 131,766 63,122 98,498 136,374 8.56%
  YoY % 66.59% 17.19% -13.22% 108.75% -35.92% -27.77% -
  Horiz. % 163.70% 98.26% 83.85% 96.62% 46.29% 72.23% 100.00%
Net Worth 323,101 284,226 240,333 159,883 204,000 179,575 170,464 11.24%
  YoY % 13.68% 18.26% 50.32% -21.63% 13.60% 5.34% -
  Horiz. % 189.54% 166.74% 140.99% 93.79% 119.67% 105.34% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 323,101 284,226 240,333 159,883 204,000 179,575 170,464 11.24%
  YoY % 13.68% 18.26% 50.32% -21.63% 13.60% 5.34% -
  Horiz. % 189.54% 166.74% 140.99% 93.79% 119.67% 105.34% 100.00%
NOSH 160,746 159,677 80,111 79,941 80,000 80,527 82,749 11.70%
  YoY % 0.67% 99.32% 0.21% -0.07% -0.65% -2.69% -
  Horiz. % 194.26% 192.96% 96.81% 96.61% 96.68% 97.31% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 19.29 % 26.59 % 28.27 % 27.64 % 35.06 % 15.24 % 0.96 % 64.85%
  YoY % -27.45% -5.94% 2.28% -21.16% 130.05% 1,487.50% -
  Horiz. % 2,009.38% 2,769.79% 2,944.79% 2,879.17% 3,652.08% 1,587.50% 100.00%
ROE 16.52 % 17.08 % 18.75 % 31.48 % 16.71 % 9.87 % 0.78 % 66.30%
  YoY % -3.28% -8.91% -40.44% 88.39% 69.30% 1,165.38% -
  Horiz. % 2,117.95% 2,189.74% 2,403.85% 4,035.90% 2,142.31% 1,265.38% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 172.08 114.32 198.99 227.79 121.50 144.32 166.40 0.56%
  YoY % 50.52% -42.55% -12.64% 87.48% -15.81% -13.27% -
  Horiz. % 103.41% 68.70% 119.59% 136.89% 73.02% 86.73% 100.00%
EPS 33.20 30.40 28.00 62.80 42.60 22.00 1.60 65.73%
  YoY % 9.21% 8.57% -55.41% 47.42% 93.64% 1,275.00% -
  Horiz. % 2,075.00% 1,900.00% 1,750.00% 3,925.00% 2,662.50% 1,375.00% 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 2.0100 1.7800 3.0000 2.0000 2.5500 2.2300 2.0600 -0.41%
  YoY % 12.92% -40.67% 50.00% -21.57% 14.35% 8.25% -
  Horiz. % 97.57% 86.41% 145.63% 97.09% 123.79% 108.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 166.77 110.06 96.11 109.79 58.60 70.07 83.02 12.32%
  YoY % 51.53% 14.51% -12.46% 87.35% -16.37% -15.60% -
  Horiz. % 200.88% 132.57% 115.77% 132.25% 70.59% 84.40% 100.00%
EPS 32.18 29.27 27.17 30.34 20.55 10.68 0.80 85.05%
  YoY % 9.94% 7.73% -10.45% 47.64% 92.42% 1,235.00% -
  Horiz. % 4,022.50% 3,658.75% 3,396.25% 3,792.50% 2,568.75% 1,335.00% 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 1.9480 1.7136 1.4490 0.9639 1.2299 1.0827 1.0277 11.24%
  YoY % 13.68% 18.26% 50.33% -21.63% 13.60% 5.35% -
  Horiz. % 189.55% 166.74% 140.99% 93.79% 119.68% 105.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.7300 2.8600 3.0800 2.1700 1.9100 1.3200 1.0500 -
P/RPS 2.17 2.50 1.55 0.95 1.57 0.91 0.63 22.88%
  YoY % -13.20% 61.29% 63.16% -39.49% 72.53% 44.44% -
  Horiz. % 344.44% 396.83% 246.03% 150.79% 249.21% 144.44% 100.00%
P/EPS 11.23 9.41 5.48 3.45 4.48 6.00 65.63 -25.48%
  YoY % 19.34% 71.72% 58.84% -22.99% -25.33% -90.86% -
  Horiz. % 17.11% 14.34% 8.35% 5.26% 6.83% 9.14% 100.00%
EY 8.90 10.63 18.26 29.01 22.30 16.67 1.52 34.24%
  YoY % -16.27% -41.79% -37.06% 30.09% 33.77% 996.71% -
  Horiz. % 585.53% 699.34% 1,201.32% 1,908.55% 1,467.11% 1,096.71% 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 1.61 1.03 1.09 0.75 0.59 0.51 24.06%
  YoY % 15.53% 56.31% -5.50% 45.33% 27.12% 15.69% -
  Horiz. % 364.71% 315.69% 201.96% 213.73% 147.06% 115.69% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 12/02/14 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 -
Price 4.3600 2.8500 2.9300 2.5300 2.0700 1.6100 1.0300 -
P/RPS 2.53 2.49 1.47 1.11 1.70 1.12 0.62 26.40%
  YoY % 1.61% 69.39% 32.43% -34.71% 51.79% 80.65% -
  Horiz. % 408.06% 401.61% 237.10% 179.03% 274.19% 180.65% 100.00%
P/EPS 13.13 9.38 5.21 4.02 4.86 7.32 64.38 -23.27%
  YoY % 39.98% 80.04% 29.60% -17.28% -33.61% -88.63% -
  Horiz. % 20.39% 14.57% 8.09% 6.24% 7.55% 11.37% 100.00%
EY 7.61 10.67 19.20 24.88 20.58 13.66 1.55 30.35%
  YoY % -28.68% -44.43% -22.83% 20.89% 50.66% 781.29% -
  Horiz. % 490.97% 688.39% 1,238.71% 1,605.16% 1,327.74% 881.29% 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 2.17 1.60 0.98 1.27 0.81 0.72 0.50 27.70%
  YoY % 35.62% 63.27% -22.83% 56.79% 12.50% 44.00% -
  Horiz. % 434.00% 320.00% 196.00% 254.00% 162.00% 144.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers