Highlights

[PTARAS] YoY Annualized Quarter Result on 2013-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 12-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     15.09%    YoY -     7.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 239,014 133,958 276,608 182,544 159,410 182,096 97,202 16.16%
  YoY % 78.42% -51.57% 51.53% 14.51% -12.46% 87.34% -
  Horiz. % 245.89% 137.81% 284.57% 187.80% 164.00% 187.34% 100.00%
PBT 61,454 23,842 71,052 64,050 58,984 63,046 39,216 7.77%
  YoY % 157.76% -66.44% 10.93% 8.59% -6.44% 60.77% -
  Horiz. % 156.71% 60.80% 181.18% 163.33% 150.41% 160.77% 100.00%
Tax -12,410 -5,336 -17,684 -15,508 -13,922 -12,716 -5,136 15.82%
  YoY % -132.57% 69.83% -14.03% -11.39% -9.48% -147.59% -
  Horiz. % 241.63% 103.89% 344.31% 301.95% 271.07% 247.59% 100.00%
NP 49,044 18,506 53,368 48,542 45,062 50,330 34,080 6.25%
  YoY % 165.02% -65.32% 9.94% 7.72% -10.47% 47.68% -
  Horiz. % 143.91% 54.30% 156.60% 142.44% 132.22% 147.68% 100.00%
NP to SH 49,044 18,506 53,368 48,542 45,062 50,330 34,080 6.25%
  YoY % 165.02% -65.32% 9.94% 7.72% -10.47% 47.68% -
  Horiz. % 143.91% 54.30% 156.60% 142.44% 132.22% 147.68% 100.00%
Tax Rate 20.19 % 22.38 % 24.89 % 24.21 % 23.60 % 20.17 % 13.10 % 7.47%
  YoY % -9.79% -10.08% 2.81% 2.58% 17.01% 53.97% -
  Horiz. % 154.12% 170.84% 190.00% 184.81% 180.15% 153.97% 100.00%
Total Cost 189,970 115,452 223,240 134,002 114,348 131,766 63,122 20.14%
  YoY % 64.54% -48.28% 66.59% 17.19% -13.22% 108.75% -
  Horiz. % 300.96% 182.90% 353.66% 212.29% 181.15% 208.75% 100.00%
Net Worth 336,768 336,029 323,101 284,226 240,333 159,883 204,000 8.71%
  YoY % 0.22% 4.00% 13.68% 18.26% 50.32% -21.63% -
  Horiz. % 165.08% 164.72% 158.38% 139.33% 117.81% 78.37% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 336,768 336,029 323,101 284,226 240,333 159,883 204,000 8.71%
  YoY % 0.22% 4.00% 13.68% 18.26% 50.32% -21.63% -
  Horiz. % 165.08% 164.72% 158.38% 139.33% 117.81% 78.37% 100.00%
NOSH 163,480 162,333 160,746 159,677 80,111 79,941 80,000 12.64%
  YoY % 0.71% 0.99% 0.67% 99.32% 0.21% -0.07% -
  Horiz. % 204.35% 202.92% 200.93% 199.60% 100.14% 99.93% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 20.52 % 13.81 % 19.29 % 26.59 % 28.27 % 27.64 % 35.06 % -8.53%
  YoY % 48.59% -28.41% -27.45% -5.94% 2.28% -21.16% -
  Horiz. % 58.53% 39.39% 55.02% 75.84% 80.63% 78.84% 100.00%
ROE 14.56 % 5.51 % 16.52 % 17.08 % 18.75 % 31.48 % 16.71 % -2.27%
  YoY % 164.25% -66.65% -3.28% -8.91% -40.44% 88.39% -
  Horiz. % 87.13% 32.97% 98.86% 102.21% 112.21% 188.39% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 146.20 82.52 172.08 114.32 198.99 227.79 121.50 3.13%
  YoY % 77.17% -52.05% 50.52% -42.55% -12.64% 87.48% -
  Horiz. % 120.33% 67.92% 141.63% 94.09% 163.78% 187.48% 100.00%
EPS 30.00 11.40 33.20 30.40 28.00 62.80 42.60 -5.67%
  YoY % 163.16% -65.66% 9.21% 8.57% -55.41% 47.42% -
  Horiz. % 70.42% 26.76% 77.93% 71.36% 65.73% 147.42% 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 2.0600 2.0700 2.0100 1.7800 3.0000 2.0000 2.5500 -3.49%
  YoY % -0.48% 2.99% 12.92% -40.67% 50.00% -21.57% -
  Horiz. % 80.78% 81.18% 78.82% 69.80% 117.65% 78.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 144.10 80.76 166.77 110.06 96.11 109.79 58.60 16.16%
  YoY % 78.43% -51.57% 51.53% 14.51% -12.46% 87.35% -
  Horiz. % 245.90% 137.82% 284.59% 187.82% 164.01% 187.35% 100.00%
EPS 29.57 11.16 32.18 29.27 27.17 30.34 20.55 6.25%
  YoY % 164.96% -65.32% 9.94% 7.73% -10.45% 47.64% -
  Horiz. % 143.89% 54.31% 156.59% 142.43% 132.21% 147.64% 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 2.0304 2.0259 1.9480 1.7136 1.4490 0.9639 1.2299 8.71%
  YoY % 0.22% 4.00% 13.68% 18.26% 50.33% -21.63% -
  Horiz. % 165.09% 164.72% 158.39% 139.33% 117.81% 78.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.5200 3.3000 3.7300 2.8600 3.0800 2.1700 1.9100 -
P/RPS 2.41 4.00 2.17 2.50 1.55 0.95 1.57 7.40%
  YoY % -39.75% 84.33% -13.20% 61.29% 63.16% -39.49% -
  Horiz. % 153.50% 254.78% 138.22% 159.24% 98.73% 60.51% 100.00%
P/EPS 11.73 28.95 11.23 9.41 5.48 3.45 4.48 17.38%
  YoY % -59.48% 157.79% 19.34% 71.72% 58.84% -22.99% -
  Horiz. % 261.83% 646.21% 250.67% 210.04% 122.32% 77.01% 100.00%
EY 8.52 3.45 8.90 10.63 18.26 29.01 22.30 -14.80%
  YoY % 146.96% -61.24% -16.27% -41.79% -37.06% 30.09% -
  Horiz. % 38.21% 15.47% 39.91% 47.67% 81.88% 130.09% 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 1.71 1.59 1.86 1.61 1.03 1.09 0.75 14.71%
  YoY % 7.55% -14.52% 15.53% 56.31% -5.50% 45.33% -
  Horiz. % 228.00% 212.00% 248.00% 214.67% 137.33% 145.33% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date - 22/02/16 24/02/15 12/02/14 18/02/13 21/02/12 10/02/11 -
Price 3.5200 3.3900 4.3600 2.8500 2.9300 2.5300 2.0700 -
P/RPS 2.41 4.11 2.53 2.49 1.47 1.11 1.70 5.98%
  YoY % -41.36% 62.45% 1.61% 69.39% 32.43% -34.71% -
  Horiz. % 141.76% 241.76% 148.82% 146.47% 86.47% 65.29% 100.00%
P/EPS 11.73 29.74 13.13 9.38 5.21 4.02 4.86 15.80%
  YoY % -60.56% 126.50% 39.98% 80.04% 29.60% -17.28% -
  Horiz. % 241.36% 611.93% 270.16% 193.00% 107.20% 82.72% 100.00%
EY 8.52 3.36 7.61 10.67 19.20 24.88 20.58 -13.66%
  YoY % 153.57% -55.85% -28.68% -44.43% -22.83% 20.89% -
  Horiz. % 41.40% 16.33% 36.98% 51.85% 93.29% 120.89% 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 1.71 1.64 2.17 1.60 0.98 1.27 0.81 13.25%
  YoY % 4.27% -24.42% 35.62% 63.27% -22.83% 56.79% -
  Horiz. % 211.11% 202.47% 267.90% 197.53% 120.99% 156.79% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

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

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers