Highlights

[PTARAS] YoY Annualized Quarter Result on 2014-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -7.89%    YoY -     -7.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 229,436 127,930 260,857 186,881 162,852 181,482 106,706 13.60%
  YoY % 79.34% -50.96% 39.58% 14.76% -10.27% 70.08% -
  Horiz. % 215.02% 119.89% 244.46% 175.14% 152.62% 170.08% 100.00%
PBT 55,448 21,721 71,694 60,941 62,849 56,686 35,122 7.90%
  YoY % 155.27% -69.70% 17.65% -3.04% 10.87% 61.40% -
  Horiz. % 157.87% 61.84% 204.13% 173.51% 178.94% 161.40% 100.00%
Tax -11,481 -4,860 -17,737 -16,230 -14,630 -11,196 -5,426 13.29%
  YoY % -136.24% 72.60% -9.28% -10.94% -30.68% -106.31% -
  Horiz. % 211.57% 89.56% 326.86% 299.09% 269.61% 206.31% 100.00%
NP 43,966 16,861 53,957 44,710 48,218 45,490 29,696 6.75%
  YoY % 160.75% -68.75% 20.68% -7.28% 6.00% 53.19% -
  Horiz. % 148.06% 56.78% 181.70% 150.56% 162.37% 153.19% 100.00%
NP to SH 43,966 16,861 53,957 44,710 48,218 45,490 29,696 6.75%
  YoY % 160.75% -68.75% 20.68% -7.28% 6.00% 53.19% -
  Horiz. % 148.06% 56.78% 181.70% 150.56% 162.37% 153.19% 100.00%
Tax Rate 20.71 % 22.37 % 24.74 % 26.63 % 23.28 % 19.75 % 15.45 % 5.00%
  YoY % -7.42% -9.58% -7.10% 14.39% 17.87% 27.83% -
  Horiz. % 134.05% 144.79% 160.13% 172.36% 150.68% 127.83% 100.00%
Total Cost 185,469 111,069 206,900 142,170 114,633 135,992 77,010 15.76%
  YoY % 66.99% -46.32% 45.53% 24.02% -15.71% 76.59% -
  Horiz. % 240.84% 144.23% 268.66% 184.61% 148.85% 176.59% 100.00%
Net Worth 346,074 335,605 340,189 301,636 267,229 160,361 209,901 8.68%
  YoY % 3.12% -1.35% 12.78% 12.88% 66.64% -23.60% -
  Horiz. % 164.87% 159.89% 162.07% 143.70% 127.31% 76.40% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 17,412 17,293 15,047 12,835 10,667 8,018 - -
  YoY % 0.69% 14.92% 17.24% 20.32% 33.05% 0.00% -
  Horiz. % 217.17% 215.68% 187.67% 160.08% 133.05% 100.00% -
Div Payout % 39.60 % 102.56 % 27.89 % 28.71 % 22.12 % 17.63 % - % -
  YoY % -61.39% 267.73% -2.86% 29.79% 25.47% 0.00% -
  Horiz. % 224.62% 581.74% 158.20% 162.85% 125.47% 100.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 346,074 335,605 340,189 301,636 267,229 160,361 209,901 8.68%
  YoY % 3.12% -1.35% 12.78% 12.88% 66.64% -23.60% -
  Horiz. % 164.87% 159.89% 162.07% 143.70% 127.31% 76.40% 100.00%
NOSH 163,242 162,128 161,227 160,444 80,008 80,180 80,115 12.58%
  YoY % 0.69% 0.56% 0.49% 100.53% -0.21% 0.08% -
  Horiz. % 203.76% 202.37% 201.24% 200.27% 99.87% 100.08% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 19.16 % 13.18 % 20.68 % 23.92 % 29.61 % 25.07 % 27.83 % -6.03%
  YoY % 45.37% -36.27% -13.55% -19.22% 18.11% -9.92% -
  Horiz. % 68.85% 47.36% 74.31% 85.95% 106.40% 90.08% 100.00%
ROE 12.70 % 5.02 % 15.86 % 14.82 % 18.04 % 28.37 % 14.15 % -1.78%
  YoY % 152.99% -68.35% 7.02% -17.85% -36.41% 100.49% -
  Horiz. % 89.75% 35.48% 112.08% 104.73% 127.49% 200.49% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 140.55 78.91 161.79 116.48 203.54 226.34 133.19 0.90%
  YoY % 78.11% -51.23% 38.90% -42.77% -10.07% 69.94% -
  Horiz. % 105.53% 59.25% 121.47% 87.45% 152.82% 169.94% 100.00%
EPS 26.93 10.40 33.47 27.87 60.27 56.80 37.07 -5.18%
  YoY % 158.94% -68.93% 20.09% -53.76% 6.11% 53.22% -
  Horiz. % 72.65% 28.06% 90.29% 75.18% 162.58% 153.22% 100.00%
DPS 10.67 10.67 9.33 8.00 13.33 10.00 0.00 -
  YoY % 0.00% 14.36% 16.62% -39.98% 33.30% 0.00% -
  Horiz. % 106.70% 106.70% 93.30% 80.00% 133.30% 100.00% -
NAPS 2.1200 2.0700 2.1100 1.8800 3.3400 2.0000 2.6200 -3.46%
  YoY % 2.42% -1.90% 12.23% -43.71% 67.00% -23.66% -
  Horiz. % 80.92% 79.01% 80.53% 71.76% 127.48% 76.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 138.33 77.13 157.27 112.67 98.18 109.42 64.33 13.60%
  YoY % 79.35% -50.96% 39.58% 14.76% -10.27% 70.09% -
  Horiz. % 215.03% 119.90% 244.47% 175.14% 152.62% 170.09% 100.00%
EPS 26.51 10.17 32.53 26.96 29.07 27.43 17.90 6.76%
  YoY % 160.67% -68.74% 20.66% -7.26% 5.98% 53.24% -
  Horiz. % 148.10% 56.82% 181.73% 150.61% 162.40% 153.24% 100.00%
DPS 10.50 10.43 9.07 7.74 6.43 4.83 0.00 -
  YoY % 0.67% 14.99% 17.18% 20.37% 33.13% 0.00% -
  Horiz. % 217.39% 215.94% 187.78% 160.25% 133.13% 100.00% -
NAPS 2.0865 2.0234 2.0510 1.8186 1.6111 0.9668 1.2655 8.68%
  YoY % 3.12% -1.35% 12.78% 12.88% 66.64% -23.60% -
  Horiz. % 164.88% 159.89% 162.07% 143.71% 127.31% 76.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.5200 3.6800 4.0300 3.0900 2.9600 2.5800 2.0700 -
P/RPS 2.50 4.66 2.49 2.65 1.45 1.14 1.55 8.29%
  YoY % -46.35% 87.15% -6.04% 82.76% 27.19% -26.45% -
  Horiz. % 161.29% 300.65% 160.65% 170.97% 93.55% 73.55% 100.00%
P/EPS 13.07 35.38 12.04 11.09 4.91 4.55 5.58 15.23%
  YoY % -63.06% 193.85% 8.57% 125.87% 7.91% -18.46% -
  Horiz. % 234.23% 634.05% 215.77% 198.75% 87.99% 81.54% 100.00%
EY 7.65 2.83 8.30 9.02 20.36 21.99 17.91 -13.21%
  YoY % 170.32% -65.90% -7.98% -55.70% -7.41% 22.78% -
  Horiz. % 42.71% 15.80% 46.34% 50.36% 113.68% 122.78% 100.00%
DY 3.03 2.90 2.32 2.59 4.50 3.88 0.00 -
  YoY % 4.48% 25.00% -10.42% -42.44% 15.98% 0.00% -
  Horiz. % 78.09% 74.74% 59.79% 66.75% 115.98% 100.00% -
P/NAPS 1.66 1.78 1.91 1.64 0.89 1.29 0.79 13.16%
  YoY % -6.74% -6.81% 16.46% 84.27% -31.01% 63.29% -
  Horiz. % 210.13% 225.32% 241.77% 207.59% 112.66% 163.29% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 18/05/16 15/05/15 21/05/14 17/05/13 18/05/12 06/05/11 -
Price 3.8700 3.5300 4.0800 4.0700 3.7700 2.7900 2.3100 -
P/RPS 2.75 4.47 2.52 3.49 1.85 1.23 1.73 8.02%
  YoY % -38.48% 77.38% -27.79% 88.65% 50.41% -28.90% -
  Horiz. % 158.96% 258.38% 145.66% 201.73% 106.94% 71.10% 100.00%
P/EPS 14.37 33.94 12.19 14.61 6.26 4.92 6.23 14.93%
  YoY % -57.66% 178.42% -16.56% 133.39% 27.24% -21.03% -
  Horiz. % 230.66% 544.78% 195.67% 234.51% 100.48% 78.97% 100.00%
EY 6.96 2.95 8.20 6.85 15.99 20.34 16.05 -12.99%
  YoY % 135.93% -64.02% 19.71% -57.16% -21.39% 26.73% -
  Horiz. % 43.36% 18.38% 51.09% 42.68% 99.63% 126.73% 100.00%
DY 2.76 3.02 2.29 1.97 3.54 3.58 0.00 -
  YoY % -8.61% 31.88% 16.24% -44.35% -1.12% 0.00% -
  Horiz. % 77.09% 84.36% 63.97% 55.03% 98.88% 100.00% -
P/NAPS 1.83 1.71 1.93 2.16 1.13 1.40 0.88 12.97%
  YoY % 7.02% -11.40% -10.65% 91.15% -19.29% 59.09% -
  Horiz. % 207.95% 194.32% 219.32% 245.45% 128.41% 159.09% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers