Highlights

[PTARAS] YoY Annualized Quarter Result on 2014-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     15.89%    YoY -     9.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 86,906 239,014 133,958 276,608 182,544 159,410 182,096 -11.59%
  YoY % -63.64% 78.42% -51.57% 51.53% 14.51% -12.46% -
  Horiz. % 47.73% 131.26% 73.56% 151.90% 100.25% 87.54% 100.00%
PBT 12,878 61,454 23,842 71,052 64,050 58,984 63,046 -23.24%
  YoY % -79.04% 157.76% -66.44% 10.93% 8.59% -6.44% -
  Horiz. % 20.43% 97.47% 37.82% 112.70% 101.59% 93.56% 100.00%
Tax -1,724 -12,410 -5,336 -17,684 -15,508 -13,922 -12,716 -28.30%
  YoY % 86.11% -132.57% 69.83% -14.03% -11.39% -9.48% -
  Horiz. % 13.56% 97.59% 41.96% 139.07% 121.96% 109.48% 100.00%
NP 11,154 49,044 18,506 53,368 48,542 45,062 50,330 -22.19%
  YoY % -77.26% 165.02% -65.32% 9.94% 7.72% -10.47% -
  Horiz. % 22.16% 97.44% 36.77% 106.04% 96.45% 89.53% 100.00%
NP to SH 11,154 49,044 18,506 53,368 48,542 45,062 50,330 -22.19%
  YoY % -77.26% 165.02% -65.32% 9.94% 7.72% -10.47% -
  Horiz. % 22.16% 97.44% 36.77% 106.04% 96.45% 89.53% 100.00%
Tax Rate 13.39 % 20.19 % 22.38 % 24.89 % 24.21 % 23.60 % 20.17 % -6.59%
  YoY % -33.68% -9.79% -10.08% 2.81% 2.58% 17.01% -
  Horiz. % 66.39% 100.10% 110.96% 123.40% 120.03% 117.01% 100.00%
Total Cost 75,752 189,970 115,452 223,240 134,002 114,348 131,766 -8.81%
  YoY % -60.12% 64.54% -48.28% 66.59% 17.19% -13.22% -
  Horiz. % 57.49% 144.17% 87.62% 169.42% 101.70% 86.78% 100.00%
Net Worth 329,980 336,768 336,029 323,101 284,226 240,333 159,883 12.82%
  YoY % -2.02% 0.22% 4.00% 13.68% 18.26% 50.32% -
  Horiz. % 206.39% 210.63% 210.17% 202.09% 177.77% 150.32% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 329,980 336,768 336,029 323,101 284,226 240,333 159,883 12.82%
  YoY % -2.02% 0.22% 4.00% 13.68% 18.26% 50.32% -
  Horiz. % 206.39% 210.63% 210.17% 202.09% 177.77% 150.32% 100.00%
NOSH 164,990 163,480 162,333 160,746 159,677 80,111 79,941 12.82%
  YoY % 0.92% 0.71% 0.99% 0.67% 99.32% 0.21% -
  Horiz. % 206.39% 204.50% 203.06% 201.08% 199.74% 100.21% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.83 % 20.52 % 13.81 % 19.29 % 26.59 % 28.27 % 27.64 % -12.00%
  YoY % -37.48% 48.59% -28.41% -27.45% -5.94% 2.28% -
  Horiz. % 46.42% 74.24% 49.96% 69.79% 96.20% 102.28% 100.00%
ROE 3.38 % 14.56 % 5.51 % 16.52 % 17.08 % 18.75 % 31.48 % -31.04%
  YoY % -76.79% 164.25% -66.65% -3.28% -8.91% -40.44% -
  Horiz. % 10.74% 46.25% 17.50% 52.48% 54.26% 59.56% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 52.67 146.20 82.52 172.08 114.32 198.99 227.79 -21.64%
  YoY % -63.97% 77.17% -52.05% 50.52% -42.55% -12.64% -
  Horiz. % 23.12% 64.18% 36.23% 75.54% 50.19% 87.36% 100.00%
EPS 6.80 30.00 11.40 33.20 30.40 28.00 62.80 -30.94%
  YoY % -77.33% 163.16% -65.66% 9.21% 8.57% -55.41% -
  Horiz. % 10.83% 47.77% 18.15% 52.87% 48.41% 44.59% 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 2.0000 2.0600 2.0700 2.0100 1.7800 3.0000 2.0000 -
  YoY % -2.91% -0.48% 2.99% 12.92% -40.67% 50.00% -
  Horiz. % 100.00% 103.00% 103.50% 100.50% 89.00% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 52.40 144.10 80.76 166.77 110.06 96.11 109.79 -11.59%
  YoY % -63.64% 78.43% -51.57% 51.53% 14.51% -12.46% -
  Horiz. % 47.73% 131.25% 73.56% 151.90% 100.25% 87.54% 100.00%
EPS 6.72 29.57 11.16 32.18 29.27 27.17 30.34 -22.20%
  YoY % -77.27% 164.96% -65.32% 9.94% 7.73% -10.45% -
  Horiz. % 22.15% 97.46% 36.78% 106.06% 96.47% 89.55% 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 1.9895 2.0304 2.0259 1.9480 1.7136 1.4490 0.9639 12.82%
  YoY % -2.01% 0.22% 4.00% 13.68% 18.26% 50.33% -
  Horiz. % 206.40% 210.64% 210.18% 202.10% 177.78% 150.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.7200 3.5200 3.3000 3.7300 2.8600 3.0800 2.1700 -
P/RPS 7.06 2.41 4.00 2.17 2.50 1.55 0.95 39.65%
  YoY % 192.95% -39.75% 84.33% -13.20% 61.29% 63.16% -
  Horiz. % 743.16% 253.68% 421.05% 228.42% 263.16% 163.16% 100.00%
P/EPS 55.03 11.73 28.95 11.23 9.41 5.48 3.45 58.59%
  YoY % 369.14% -59.48% 157.79% 19.34% 71.72% 58.84% -
  Horiz. % 1,595.07% 340.00% 839.13% 325.51% 272.75% 158.84% 100.00%
EY 1.82 8.52 3.45 8.90 10.63 18.26 29.01 -36.94%
  YoY % -78.64% 146.96% -61.24% -16.27% -41.79% -37.06% -
  Horiz. % 6.27% 29.37% 11.89% 30.68% 36.64% 62.94% 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 1.71 1.59 1.86 1.61 1.03 1.09 9.31%
  YoY % 8.77% 7.55% -14.52% 15.53% 56.31% -5.50% -
  Horiz. % 170.64% 156.88% 145.87% 170.64% 147.71% 94.50% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 - 22/02/16 24/02/15 12/02/14 18/02/13 21/02/12 -
Price 3.7500 3.5200 3.3900 4.3600 2.8500 2.9300 2.5300 -
P/RPS 7.12 2.41 4.11 2.53 2.49 1.47 1.11 36.27%
  YoY % 195.44% -41.36% 62.45% 1.61% 69.39% 32.43% -
  Horiz. % 641.44% 217.12% 370.27% 227.93% 224.32% 132.43% 100.00%
P/EPS 55.47 11.73 29.74 13.13 9.38 5.21 4.02 54.81%
  YoY % 372.89% -60.56% 126.50% 39.98% 80.04% 29.60% -
  Horiz. % 1,379.85% 291.79% 739.80% 326.62% 233.33% 129.60% 100.00%
EY 1.80 8.52 3.36 7.61 10.67 19.20 24.88 -35.42%
  YoY % -78.87% 153.57% -55.85% -28.68% -44.43% -22.83% -
  Horiz. % 7.23% 34.24% 13.50% 30.59% 42.89% 77.17% 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 1.88 1.71 1.64 2.17 1.60 0.98 1.27 6.75%
  YoY % 9.94% 4.27% -24.42% 35.62% 63.27% -22.83% -
  Horiz. % 148.03% 134.65% 129.13% 170.87% 125.98% 77.17% 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