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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers