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.
 


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
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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