Highlights

[PTARAS] YoY Annualized Quarter Result on 2012-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -9.62%    YoY -     53.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 260,857 186,881 162,852 181,482 106,706 112,614 131,013 12.16%
  YoY % 39.58% 14.76% -10.27% 70.08% -5.25% -14.04% -
  Horiz. % 199.11% 142.64% 124.30% 138.52% 81.45% 85.96% 100.00%
PBT 71,694 60,941 62,849 56,686 35,122 22,804 13,208 32.55%
  YoY % 17.65% -3.04% 10.87% 61.40% 54.02% 72.65% -
  Horiz. % 542.81% 461.40% 475.84% 429.18% 265.92% 172.65% 100.00%
Tax -17,737 -16,230 -14,630 -11,196 -5,426 -5,321 -6,232 19.04%
  YoY % -9.28% -10.94% -30.68% -106.31% -1.98% 14.61% -
  Horiz. % 284.62% 260.44% 234.77% 179.65% 87.08% 85.39% 100.00%
NP 53,957 44,710 48,218 45,490 29,696 17,482 6,976 40.61%
  YoY % 20.68% -7.28% 6.00% 53.19% 69.86% 150.61% -
  Horiz. % 773.47% 640.92% 691.21% 652.10% 425.69% 250.61% 100.00%
NP to SH 53,957 44,710 48,218 45,490 29,696 17,482 6,976 40.61%
  YoY % 20.68% -7.28% 6.00% 53.19% 69.86% 150.61% -
  Horiz. % 773.47% 640.92% 691.21% 652.10% 425.69% 250.61% 100.00%
Tax Rate 24.74 % 26.63 % 23.28 % 19.75 % 15.45 % 23.34 % 47.18 % -10.20%
  YoY % -7.10% 14.39% 17.87% 27.83% -33.80% -50.53% -
  Horiz. % 52.44% 56.44% 49.34% 41.86% 32.75% 49.47% 100.00%
Total Cost 206,900 142,170 114,633 135,992 77,010 95,132 124,037 8.90%
  YoY % 45.53% 24.02% -15.71% 76.59% -19.05% -23.30% -
  Horiz. % 166.80% 114.62% 92.42% 109.64% 62.09% 76.70% 100.00%
Net Worth 340,189 301,636 267,229 160,361 209,901 182,288 169,838 12.27%
  YoY % 12.78% 12.88% 66.64% -23.60% 15.15% 7.33% -
  Horiz. % 200.30% 177.60% 157.34% 94.42% 123.59% 107.33% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 15,047 12,835 10,667 8,018 - - - -
  YoY % 17.24% 20.32% 33.05% 0.00% 0.00% 0.00% -
  Horiz. % 187.67% 160.08% 133.05% 100.00% - - -
Div Payout % 27.89 % 28.71 % 22.12 % 17.63 % - % - % - % -
  YoY % -2.86% 29.79% 25.47% 0.00% 0.00% 0.00% -
  Horiz. % 158.20% 162.85% 125.47% 100.00% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 340,189 301,636 267,229 160,361 209,901 182,288 169,838 12.27%
  YoY % 12.78% 12.88% 66.64% -23.60% 15.15% 7.33% -
  Horiz. % 200.30% 177.60% 157.34% 94.42% 123.59% 107.33% 100.00%
NOSH 161,227 160,444 80,008 80,180 80,115 79,951 80,492 12.27%
  YoY % 0.49% 100.53% -0.21% 0.08% 0.20% -0.67% -
  Horiz. % 200.30% 199.33% 99.40% 99.61% 99.53% 99.33% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 20.68 % 23.92 % 29.61 % 25.07 % 27.83 % 15.52 % 5.32 % 25.38%
  YoY % -13.55% -19.22% 18.11% -9.92% 79.32% 191.73% -
  Horiz. % 388.72% 449.62% 556.58% 471.24% 523.12% 291.73% 100.00%
ROE 15.86 % 14.82 % 18.04 % 28.37 % 14.15 % 9.59 % 4.11 % 25.23%
  YoY % 7.02% -17.85% -36.41% 100.49% 47.55% 133.33% -
  Horiz. % 385.89% 360.58% 438.93% 690.27% 344.28% 233.33% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 161.79 116.48 203.54 226.34 133.19 140.85 162.77 -0.10%
  YoY % 38.90% -42.77% -10.07% 69.94% -5.44% -13.47% -
  Horiz. % 99.40% 71.56% 125.05% 139.06% 81.83% 86.53% 100.00%
EPS 33.47 27.87 60.27 56.80 37.07 21.87 8.67 25.24%
  YoY % 20.09% -53.76% 6.11% 53.22% 69.50% 152.25% -
  Horiz. % 386.04% 321.45% 695.16% 655.13% 427.57% 252.25% 100.00%
DPS 9.33 8.00 13.33 10.00 0.00 0.00 0.00 -
  YoY % 16.62% -39.98% 33.30% 0.00% 0.00% 0.00% -
  Horiz. % 93.30% 80.00% 133.30% 100.00% - - -
NAPS 2.1100 1.8800 3.3400 2.0000 2.6200 2.2800 2.1100 -
  YoY % 12.23% -43.71% 67.00% -23.66% 14.91% 8.06% -
  Horiz. % 100.00% 89.10% 158.29% 94.79% 124.17% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 157.27 112.67 98.18 109.42 64.33 67.90 78.99 12.16%
  YoY % 39.58% 14.76% -10.27% 70.09% -5.26% -14.04% -
  Horiz. % 199.10% 142.64% 124.29% 138.52% 81.44% 85.96% 100.00%
EPS 32.53 26.96 29.07 27.43 17.90 10.54 4.21 40.58%
  YoY % 20.66% -7.26% 5.98% 53.24% 69.83% 150.36% -
  Horiz. % 772.68% 640.38% 690.50% 651.54% 425.18% 250.36% 100.00%
DPS 9.07 7.74 6.43 4.83 0.00 0.00 0.00 -
  YoY % 17.18% 20.37% 33.13% 0.00% 0.00% 0.00% -
  Horiz. % 187.78% 160.25% 133.13% 100.00% - - -
NAPS 2.0510 1.8186 1.6111 0.9668 1.2655 1.0990 1.0240 12.27%
  YoY % 12.78% 12.88% 66.64% -23.60% 15.15% 7.32% -
  Horiz. % 200.29% 177.60% 157.33% 94.41% 123.58% 107.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.0300 3.0900 2.9600 2.5800 2.0700 1.6000 1.1000 -
P/RPS 2.49 2.65 1.45 1.14 1.55 1.14 0.68 24.14%
  YoY % -6.04% 82.76% 27.19% -26.45% 35.96% 67.65% -
  Horiz. % 366.18% 389.71% 213.24% 167.65% 227.94% 167.65% 100.00%
P/EPS 12.04 11.09 4.91 4.55 5.58 7.32 12.69 -0.87%
  YoY % 8.57% 125.87% 7.91% -18.46% -23.77% -42.32% -
  Horiz. % 94.88% 87.39% 38.69% 35.86% 43.97% 57.68% 100.00%
EY 8.30 9.02 20.36 21.99 17.91 13.67 7.88 0.87%
  YoY % -7.98% -55.70% -7.41% 22.78% 31.02% 73.48% -
  Horiz. % 105.33% 114.47% 258.38% 279.06% 227.28% 173.48% 100.00%
DY 2.32 2.59 4.50 3.88 0.00 0.00 0.00 -
  YoY % -10.42% -42.44% 15.98% 0.00% 0.00% 0.00% -
  Horiz. % 59.79% 66.75% 115.98% 100.00% - - -
P/NAPS 1.91 1.64 0.89 1.29 0.79 0.70 0.52 24.20%
  YoY % 16.46% 84.27% -31.01% 63.29% 12.86% 34.62% -
  Horiz. % 367.31% 315.38% 171.15% 248.08% 151.92% 134.62% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 21/05/14 17/05/13 18/05/12 06/05/11 07/05/10 08/05/09 -
Price 4.0800 4.0700 3.7700 2.7900 2.3100 1.5800 1.2500 -
P/RPS 2.52 3.49 1.85 1.23 1.73 1.12 0.77 21.84%
  YoY % -27.79% 88.65% 50.41% -28.90% 54.46% 45.45% -
  Horiz. % 327.27% 453.25% 240.26% 159.74% 224.68% 145.45% 100.00%
P/EPS 12.19 14.61 6.26 4.92 6.23 7.23 14.42 -2.76%
  YoY % -16.56% 133.39% 27.24% -21.03% -13.83% -49.86% -
  Horiz. % 84.54% 101.32% 43.41% 34.12% 43.20% 50.14% 100.00%
EY 8.20 6.85 15.99 20.34 16.05 13.84 6.93 2.84%
  YoY % 19.71% -57.16% -21.39% 26.73% 15.97% 99.71% -
  Horiz. % 118.33% 98.85% 230.74% 293.51% 231.60% 199.71% 100.00%
DY 2.29 1.97 3.54 3.58 0.00 0.00 0.00 -
  YoY % 16.24% -44.35% -1.12% 0.00% 0.00% 0.00% -
  Horiz. % 63.97% 55.03% 98.88% 100.00% - - -
P/NAPS 1.93 2.16 1.13 1.40 0.88 0.69 0.59 21.83%
  YoY % -10.65% 91.15% -19.29% 59.09% 27.54% 16.95% -
  Horiz. % 327.12% 366.10% 191.53% 237.29% 149.15% 116.95% 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.
 


 

195  296  513  1310 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.36+0.07 
 SEACERA 0.42-0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers