Highlights

[PTARAS] YoY Annualized Quarter Result on 2012-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -21.28%    YoY -     -10.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 133,958 276,608 182,544 159,410 182,096 97,202 116,214 2.40%
  YoY % -51.57% 51.53% 14.51% -12.46% 87.34% -16.36% -
  Horiz. % 115.27% 238.02% 157.08% 137.17% 156.69% 83.64% 100.00%
PBT 23,842 71,052 64,050 58,984 63,046 39,216 22,920 0.66%
  YoY % -66.44% 10.93% 8.59% -6.44% 60.77% 71.10% -
  Horiz. % 104.02% 310.00% 279.45% 257.35% 275.07% 171.10% 100.00%
Tax -5,336 -17,684 -15,508 -13,922 -12,716 -5,136 -5,204 0.42%
  YoY % 69.83% -14.03% -11.39% -9.48% -147.59% 1.31% -
  Horiz. % 102.54% 339.82% 298.00% 267.52% 244.35% 98.69% 100.00%
NP 18,506 53,368 48,542 45,062 50,330 34,080 17,716 0.73%
  YoY % -65.32% 9.94% 7.72% -10.47% 47.68% 92.37% -
  Horiz. % 104.46% 301.24% 274.00% 254.36% 284.09% 192.37% 100.00%
NP to SH 18,506 53,368 48,542 45,062 50,330 34,080 17,716 0.73%
  YoY % -65.32% 9.94% 7.72% -10.47% 47.68% 92.37% -
  Horiz. % 104.46% 301.24% 274.00% 254.36% 284.09% 192.37% 100.00%
Tax Rate 22.38 % 24.89 % 24.21 % 23.60 % 20.17 % 13.10 % 22.71 % -0.24%
  YoY % -10.08% 2.81% 2.58% 17.01% 53.97% -42.32% -
  Horiz. % 98.55% 109.60% 106.61% 103.92% 88.82% 57.68% 100.00%
Total Cost 115,452 223,240 134,002 114,348 131,766 63,122 98,498 2.68%
  YoY % -48.28% 66.59% 17.19% -13.22% 108.75% -35.92% -
  Horiz. % 117.21% 226.64% 136.05% 116.09% 133.78% 64.08% 100.00%
Net Worth 336,029 323,101 284,226 240,333 159,883 204,000 179,575 11.00%
  YoY % 4.00% 13.68% 18.26% 50.32% -21.63% 13.60% -
  Horiz. % 187.12% 179.92% 158.28% 133.83% 89.03% 113.60% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 336,029 323,101 284,226 240,333 159,883 204,000 179,575 11.00%
  YoY % 4.00% 13.68% 18.26% 50.32% -21.63% 13.60% -
  Horiz. % 187.12% 179.92% 158.28% 133.83% 89.03% 113.60% 100.00%
NOSH 162,333 160,746 159,677 80,111 79,941 80,000 80,527 12.39%
  YoY % 0.99% 0.67% 99.32% 0.21% -0.07% -0.65% -
  Horiz. % 201.59% 199.62% 198.29% 99.48% 99.27% 99.35% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.81 % 19.29 % 26.59 % 28.27 % 27.64 % 35.06 % 15.24 % -1.63%
  YoY % -28.41% -27.45% -5.94% 2.28% -21.16% 130.05% -
  Horiz. % 90.62% 126.57% 174.48% 185.50% 181.36% 230.05% 100.00%
ROE 5.51 % 16.52 % 17.08 % 18.75 % 31.48 % 16.71 % 9.87 % -9.25%
  YoY % -66.65% -3.28% -8.91% -40.44% 88.39% 69.30% -
  Horiz. % 55.83% 167.38% 173.05% 189.97% 318.95% 169.30% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 82.52 172.08 114.32 198.99 227.79 121.50 144.32 -8.89%
  YoY % -52.05% 50.52% -42.55% -12.64% 87.48% -15.81% -
  Horiz. % 57.18% 119.24% 79.21% 137.88% 157.84% 84.19% 100.00%
EPS 11.40 33.20 30.40 28.00 62.80 42.60 22.00 -10.37%
  YoY % -65.66% 9.21% 8.57% -55.41% 47.42% 93.64% -
  Horiz. % 51.82% 150.91% 138.18% 127.27% 285.45% 193.64% 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 2.0700 2.0100 1.7800 3.0000 2.0000 2.5500 2.2300 -1.23%
  YoY % 2.99% 12.92% -40.67% 50.00% -21.57% 14.35% -
  Horiz. % 92.83% 90.13% 79.82% 134.53% 89.69% 114.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 80.76 166.77 110.06 96.11 109.79 58.60 70.07 2.39%
  YoY % -51.57% 51.53% 14.51% -12.46% 87.35% -16.37% -
  Horiz. % 115.26% 238.00% 157.07% 137.16% 156.69% 83.63% 100.00%
EPS 11.16 32.18 29.27 27.17 30.34 20.55 10.68 0.74%
  YoY % -65.32% 9.94% 7.73% -10.45% 47.64% 92.42% -
  Horiz. % 104.49% 301.31% 274.06% 254.40% 284.08% 192.42% 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 2.0259 1.9480 1.7136 1.4490 0.9639 1.2299 1.0827 11.00%
  YoY % 4.00% 13.68% 18.26% 50.33% -21.63% 13.60% -
  Horiz. % 187.12% 179.92% 158.27% 133.83% 89.03% 113.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.3000 3.7300 2.8600 3.0800 2.1700 1.9100 1.3200 -
P/RPS 4.00 2.17 2.50 1.55 0.95 1.57 0.91 27.97%
  YoY % 84.33% -13.20% 61.29% 63.16% -39.49% 72.53% -
  Horiz. % 439.56% 238.46% 274.73% 170.33% 104.40% 172.53% 100.00%
P/EPS 28.95 11.23 9.41 5.48 3.45 4.48 6.00 29.98%
  YoY % 157.79% 19.34% 71.72% 58.84% -22.99% -25.33% -
  Horiz. % 482.50% 187.17% 156.83% 91.33% 57.50% 74.67% 100.00%
EY 3.45 8.90 10.63 18.26 29.01 22.30 16.67 -23.08%
  YoY % -61.24% -16.27% -41.79% -37.06% 30.09% 33.77% -
  Horiz. % 20.70% 53.39% 63.77% 109.54% 174.03% 133.77% 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 1.59 1.86 1.61 1.03 1.09 0.75 0.59 17.96%
  YoY % -14.52% 15.53% 56.31% -5.50% 45.33% 27.12% -
  Horiz. % 269.49% 315.25% 272.88% 174.58% 184.75% 127.12% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 24/02/15 12/02/14 18/02/13 21/02/12 10/02/11 05/02/10 -
Price 3.3900 4.3600 2.8500 2.9300 2.5300 2.0700 1.6100 -
P/RPS 4.11 2.53 2.49 1.47 1.11 1.70 1.12 24.18%
  YoY % 62.45% 1.61% 69.39% 32.43% -34.71% 51.79% -
  Horiz. % 366.96% 225.89% 222.32% 131.25% 99.11% 151.79% 100.00%
P/EPS 29.74 13.13 9.38 5.21 4.02 4.86 7.32 26.31%
  YoY % 126.50% 39.98% 80.04% 29.60% -17.28% -33.61% -
  Horiz. % 406.28% 179.37% 128.14% 71.17% 54.92% 66.39% 100.00%
EY 3.36 7.61 10.67 19.20 24.88 20.58 13.66 -20.84%
  YoY % -55.85% -28.68% -44.43% -22.83% 20.89% 50.66% -
  Horiz. % 24.60% 55.71% 78.11% 140.56% 182.14% 150.66% 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 1.64 2.17 1.60 0.98 1.27 0.81 0.72 14.70%
  YoY % -24.42% 35.62% 63.27% -22.83% 56.79% 12.50% -
  Horiz. % 227.78% 301.39% 222.22% 136.11% 176.39% 112.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers