Highlights

[PTARAS] YoY Annualized Quarter Result on 2013-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     7.01%    YoY -     6.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 127,930 260,857 186,881 162,852 181,482 106,706 112,614 2.15%
  YoY % -50.96% 39.58% 14.76% -10.27% 70.08% -5.25% -
  Horiz. % 113.60% 231.64% 165.95% 144.61% 161.15% 94.75% 100.00%
PBT 21,721 71,694 60,941 62,849 56,686 35,122 22,804 -0.81%
  YoY % -69.70% 17.65% -3.04% 10.87% 61.40% 54.02% -
  Horiz. % 95.25% 314.40% 267.24% 275.61% 248.58% 154.02% 100.00%
Tax -4,860 -17,737 -16,230 -14,630 -11,196 -5,426 -5,321 -1.50%
  YoY % 72.60% -9.28% -10.94% -30.68% -106.31% -1.98% -
  Horiz. % 91.33% 333.32% 305.01% 274.94% 210.40% 101.98% 100.00%
NP 16,861 53,957 44,710 48,218 45,490 29,696 17,482 -0.60%
  YoY % -68.75% 20.68% -7.28% 6.00% 53.19% 69.86% -
  Horiz. % 96.45% 308.63% 255.74% 275.81% 260.20% 169.86% 100.00%
NP to SH 16,861 53,957 44,710 48,218 45,490 29,696 17,482 -0.60%
  YoY % -68.75% 20.68% -7.28% 6.00% 53.19% 69.86% -
  Horiz. % 96.45% 308.63% 255.74% 275.81% 260.20% 169.86% 100.00%
Tax Rate 22.37 % 24.74 % 26.63 % 23.28 % 19.75 % 15.45 % 23.34 % -0.70%
  YoY % -9.58% -7.10% 14.39% 17.87% 27.83% -33.80% -
  Horiz. % 95.84% 106.00% 114.10% 99.74% 84.62% 66.20% 100.00%
Total Cost 111,069 206,900 142,170 114,633 135,992 77,010 95,132 2.61%
  YoY % -46.32% 45.53% 24.02% -15.71% 76.59% -19.05% -
  Horiz. % 116.75% 217.49% 149.45% 120.50% 142.95% 80.95% 100.00%
Net Worth 335,605 340,189 301,636 267,229 160,361 209,901 182,288 10.70%
  YoY % -1.35% 12.78% 12.88% 66.64% -23.60% 15.15% -
  Horiz. % 184.11% 186.62% 165.47% 146.60% 87.97% 115.15% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 17,293 15,047 12,835 10,667 8,018 - - -
  YoY % 14.92% 17.24% 20.32% 33.05% 0.00% 0.00% -
  Horiz. % 215.68% 187.67% 160.08% 133.05% 100.00% - -
Div Payout % 102.56 % 27.89 % 28.71 % 22.12 % 17.63 % - % - % -
  YoY % 267.73% -2.86% 29.79% 25.47% 0.00% 0.00% -
  Horiz. % 581.74% 158.20% 162.85% 125.47% 100.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 335,605 340,189 301,636 267,229 160,361 209,901 182,288 10.70%
  YoY % -1.35% 12.78% 12.88% 66.64% -23.60% 15.15% -
  Horiz. % 184.11% 186.62% 165.47% 146.60% 87.97% 115.15% 100.00%
NOSH 162,128 161,227 160,444 80,008 80,180 80,115 79,951 12.49%
  YoY % 0.56% 0.49% 100.53% -0.21% 0.08% 0.20% -
  Horiz. % 202.78% 201.66% 200.68% 100.07% 100.29% 100.20% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.18 % 20.68 % 23.92 % 29.61 % 25.07 % 27.83 % 15.52 % -2.68%
  YoY % -36.27% -13.55% -19.22% 18.11% -9.92% 79.32% -
  Horiz. % 84.92% 133.25% 154.12% 190.79% 161.53% 179.32% 100.00%
ROE 5.02 % 15.86 % 14.82 % 18.04 % 28.37 % 14.15 % 9.59 % -10.22%
  YoY % -68.35% 7.02% -17.85% -36.41% 100.49% 47.55% -
  Horiz. % 52.35% 165.38% 154.54% 188.11% 295.83% 147.55% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.91 161.79 116.48 203.54 226.34 133.19 140.85 -9.20%
  YoY % -51.23% 38.90% -42.77% -10.07% 69.94% -5.44% -
  Horiz. % 56.02% 114.87% 82.70% 144.51% 160.70% 94.56% 100.00%
EPS 10.40 33.47 27.87 60.27 56.80 37.07 21.87 -11.64%
  YoY % -68.93% 20.09% -53.76% 6.11% 53.22% 69.50% -
  Horiz. % 47.55% 153.04% 127.43% 275.58% 259.72% 169.50% 100.00%
DPS 10.67 9.33 8.00 13.33 10.00 0.00 0.00 -
  YoY % 14.36% 16.62% -39.98% 33.30% 0.00% 0.00% -
  Horiz. % 106.70% 93.30% 80.00% 133.30% 100.00% - -
NAPS 2.0700 2.1100 1.8800 3.3400 2.0000 2.6200 2.2800 -1.60%
  YoY % -1.90% 12.23% -43.71% 67.00% -23.66% 14.91% -
  Horiz. % 90.79% 92.54% 82.46% 146.49% 87.72% 114.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 77.13 157.27 112.67 98.18 109.42 64.33 67.90 2.15%
  YoY % -50.96% 39.58% 14.76% -10.27% 70.09% -5.26% -
  Horiz. % 113.59% 231.62% 165.94% 144.59% 161.15% 94.74% 100.00%
EPS 10.17 32.53 26.96 29.07 27.43 17.90 10.54 -0.59%
  YoY % -68.74% 20.66% -7.26% 5.98% 53.24% 69.83% -
  Horiz. % 96.49% 308.63% 255.79% 275.81% 260.25% 169.83% 100.00%
DPS 10.43 9.07 7.74 6.43 4.83 0.00 0.00 -
  YoY % 14.99% 17.18% 20.37% 33.13% 0.00% 0.00% -
  Horiz. % 215.94% 187.78% 160.25% 133.13% 100.00% - -
NAPS 2.0234 2.0510 1.8186 1.6111 0.9668 1.2655 1.0990 10.70%
  YoY % -1.35% 12.78% 12.88% 66.64% -23.60% 15.15% -
  Horiz. % 184.11% 186.62% 165.48% 146.60% 87.97% 115.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.6800 4.0300 3.0900 2.9600 2.5800 2.0700 1.6000 -
P/RPS 4.66 2.49 2.65 1.45 1.14 1.55 1.14 26.42%
  YoY % 87.15% -6.04% 82.76% 27.19% -26.45% 35.96% -
  Horiz. % 408.77% 218.42% 232.46% 127.19% 100.00% 135.96% 100.00%
P/EPS 35.38 12.04 11.09 4.91 4.55 5.58 7.32 30.00%
  YoY % 193.85% 8.57% 125.87% 7.91% -18.46% -23.77% -
  Horiz. % 483.33% 164.48% 151.50% 67.08% 62.16% 76.23% 100.00%
EY 2.83 8.30 9.02 20.36 21.99 17.91 13.67 -23.07%
  YoY % -65.90% -7.98% -55.70% -7.41% 22.78% 31.02% -
  Horiz. % 20.70% 60.72% 65.98% 148.94% 160.86% 131.02% 100.00%
DY 2.90 2.32 2.59 4.50 3.88 0.00 0.00 -
  YoY % 25.00% -10.42% -42.44% 15.98% 0.00% 0.00% -
  Horiz. % 74.74% 59.79% 66.75% 115.98% 100.00% - -
P/NAPS 1.78 1.91 1.64 0.89 1.29 0.79 0.70 16.81%
  YoY % -6.81% 16.46% 84.27% -31.01% 63.29% 12.86% -
  Horiz. % 254.29% 272.86% 234.29% 127.14% 184.29% 112.86% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 15/05/15 21/05/14 17/05/13 18/05/12 06/05/11 07/05/10 -
Price 3.5300 4.0800 4.0700 3.7700 2.7900 2.3100 1.5800 -
P/RPS 4.47 2.52 3.49 1.85 1.23 1.73 1.12 25.92%
  YoY % 77.38% -27.79% 88.65% 50.41% -28.90% 54.46% -
  Horiz. % 399.11% 225.00% 311.61% 165.18% 109.82% 154.46% 100.00%
P/EPS 33.94 12.19 14.61 6.26 4.92 6.23 7.23 29.37%
  YoY % 178.42% -16.56% 133.39% 27.24% -21.03% -13.83% -
  Horiz. % 469.43% 168.60% 202.07% 86.58% 68.05% 86.17% 100.00%
EY 2.95 8.20 6.85 15.99 20.34 16.05 13.84 -22.69%
  YoY % -64.02% 19.71% -57.16% -21.39% 26.73% 15.97% -
  Horiz. % 21.32% 59.25% 49.49% 115.53% 146.97% 115.97% 100.00%
DY 3.02 2.29 1.97 3.54 3.58 0.00 0.00 -
  YoY % 31.88% 16.24% -44.35% -1.12% 0.00% 0.00% -
  Horiz. % 84.36% 63.97% 55.03% 98.88% 100.00% - -
P/NAPS 1.71 1.93 2.16 1.13 1.40 0.88 0.69 16.31%
  YoY % -11.40% -10.65% 91.15% -19.29% 59.09% 27.54% -
  Horiz. % 247.83% 279.71% 313.04% 163.77% 202.90% 127.54% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers