Highlights

[PTARAS] YoY Annualized Quarter Result on 2015-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     1.10%    YoY -     20.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 98,352 229,436 127,930 260,857 186,881 162,852 181,482 -9.70%
  YoY % -57.13% 79.34% -50.96% 39.58% 14.76% -10.27% -
  Horiz. % 54.19% 126.42% 70.49% 143.74% 102.97% 89.73% 100.00%
PBT 22,812 55,448 21,721 71,694 60,941 62,849 56,686 -14.07%
  YoY % -58.86% 155.27% -69.70% 17.65% -3.04% 10.87% -
  Horiz. % 40.24% 97.81% 38.32% 126.48% 107.51% 110.87% 100.00%
Tax -6,704 -11,481 -4,860 -17,737 -16,230 -14,630 -11,196 -8.19%
  YoY % 41.61% -136.24% 72.60% -9.28% -10.94% -30.68% -
  Horiz. % 59.88% 102.55% 43.41% 158.43% 144.97% 130.68% 100.00%
NP 16,108 43,966 16,861 53,957 44,710 48,218 45,490 -15.88%
  YoY % -63.36% 160.75% -68.75% 20.68% -7.28% 6.00% -
  Horiz. % 35.41% 96.65% 37.07% 118.61% 98.29% 106.00% 100.00%
NP to SH 16,108 43,966 16,861 53,957 44,710 48,218 45,490 -15.88%
  YoY % -63.36% 160.75% -68.75% 20.68% -7.28% 6.00% -
  Horiz. % 35.41% 96.65% 37.07% 118.61% 98.29% 106.00% 100.00%
Tax Rate 29.39 % 20.71 % 22.37 % 24.74 % 26.63 % 23.28 % 19.75 % 6.85%
  YoY % 41.91% -7.42% -9.58% -7.10% 14.39% 17.87% -
  Horiz. % 148.81% 104.86% 113.27% 125.27% 134.84% 117.87% 100.00%
Total Cost 82,244 185,469 111,069 206,900 142,170 114,633 135,992 -8.04%
  YoY % -55.66% 66.99% -46.32% 45.53% 24.02% -15.71% -
  Horiz. % 60.48% 136.38% 81.67% 152.14% 104.54% 84.29% 100.00%
Net Worth 331,758 346,074 335,605 340,189 301,636 267,229 160,361 12.87%
  YoY % -4.14% 3.12% -1.35% 12.78% 12.88% 66.64% -
  Horiz. % 206.88% 215.81% 209.28% 212.14% 188.10% 166.64% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 17,605 17,412 17,293 15,047 12,835 10,667 8,018 14.00%
  YoY % 1.11% 0.69% 14.92% 17.24% 20.32% 33.05% -
  Horiz. % 219.58% 217.17% 215.68% 187.67% 160.08% 133.05% 100.00%
Div Payout % 109.30 % 39.60 % 102.56 % 27.89 % 28.71 % 22.12 % 17.63 % 35.52%
  YoY % 176.01% -61.39% 267.73% -2.86% 29.79% 25.47% -
  Horiz. % 619.97% 224.62% 581.74% 158.20% 162.85% 125.47% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 331,758 346,074 335,605 340,189 301,636 267,229 160,361 12.87%
  YoY % -4.14% 3.12% -1.35% 12.78% 12.88% 66.64% -
  Horiz. % 206.88% 215.81% 209.28% 212.14% 188.10% 166.64% 100.00%
NOSH 165,054 163,242 162,128 161,227 160,444 80,008 80,180 12.78%
  YoY % 1.11% 0.69% 0.56% 0.49% 100.53% -0.21% -
  Horiz. % 205.85% 203.59% 202.20% 201.08% 200.10% 99.79% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.38 % 19.16 % 13.18 % 20.68 % 23.92 % 29.61 % 25.07 % -6.84%
  YoY % -14.51% 45.37% -36.27% -13.55% -19.22% 18.11% -
  Horiz. % 65.34% 76.43% 52.57% 82.49% 95.41% 118.11% 100.00%
ROE 4.86 % 12.70 % 5.02 % 15.86 % 14.82 % 18.04 % 28.37 % -25.47%
  YoY % -61.73% 152.99% -68.35% 7.02% -17.85% -36.41% -
  Horiz. % 17.13% 44.77% 17.69% 55.90% 52.24% 63.59% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 59.59 140.55 78.91 161.79 116.48 203.54 226.34 -19.93%
  YoY % -57.60% 78.11% -51.23% 38.90% -42.77% -10.07% -
  Horiz. % 26.33% 62.10% 34.86% 71.48% 51.46% 89.93% 100.00%
EPS 9.73 26.93 10.40 33.47 27.87 60.27 56.80 -25.47%
  YoY % -63.87% 158.94% -68.93% 20.09% -53.76% 6.11% -
  Horiz. % 17.13% 47.41% 18.31% 58.93% 49.07% 106.11% 100.00%
DPS 10.67 10.67 10.67 9.33 8.00 13.33 10.00 1.09%
  YoY % 0.00% 0.00% 14.36% 16.62% -39.98% 33.30% -
  Horiz. % 106.70% 106.70% 106.70% 93.30% 80.00% 133.30% 100.00%
NAPS 2.0100 2.1200 2.0700 2.1100 1.8800 3.3400 2.0000 0.08%
  YoY % -5.19% 2.42% -1.90% 12.23% -43.71% 67.00% -
  Horiz. % 100.50% 106.00% 103.50% 105.50% 94.00% 167.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 59.30 138.33 77.13 157.27 112.67 98.18 109.42 -9.70%
  YoY % -57.13% 79.35% -50.96% 39.58% 14.76% -10.27% -
  Horiz. % 54.19% 126.42% 70.49% 143.73% 102.97% 89.73% 100.00%
EPS 9.71 26.51 10.17 32.53 26.96 29.07 27.43 -15.89%
  YoY % -63.37% 160.67% -68.74% 20.66% -7.26% 5.98% -
  Horiz. % 35.40% 96.65% 37.08% 118.59% 98.29% 105.98% 100.00%
DPS 10.61 10.50 10.43 9.07 7.74 6.43 4.83 14.01%
  YoY % 1.05% 0.67% 14.99% 17.18% 20.37% 33.13% -
  Horiz. % 219.67% 217.39% 215.94% 187.78% 160.25% 133.13% 100.00%
NAPS 2.0002 2.0865 2.0234 2.0510 1.8186 1.6111 0.9668 12.88%
  YoY % -4.14% 3.12% -1.35% 12.78% 12.88% 66.64% -
  Horiz. % 206.89% 215.82% 209.29% 212.14% 188.11% 166.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.2000 3.5200 3.6800 4.0300 3.0900 2.9600 2.5800 -
P/RPS 5.37 2.50 4.66 2.49 2.65 1.45 1.14 29.46%
  YoY % 114.80% -46.35% 87.15% -6.04% 82.76% 27.19% -
  Horiz. % 471.05% 219.30% 408.77% 218.42% 232.46% 127.19% 100.00%
P/EPS 32.79 13.07 35.38 12.04 11.09 4.91 4.55 38.96%
  YoY % 150.88% -63.06% 193.85% 8.57% 125.87% 7.91% -
  Horiz. % 720.66% 287.25% 777.58% 264.62% 243.74% 107.91% 100.00%
EY 3.05 7.65 2.83 8.30 9.02 20.36 21.99 -28.04%
  YoY % -60.13% 170.32% -65.90% -7.98% -55.70% -7.41% -
  Horiz. % 13.87% 34.79% 12.87% 37.74% 41.02% 92.59% 100.00%
DY 3.33 3.03 2.90 2.32 2.59 4.50 3.88 -2.51%
  YoY % 9.90% 4.48% 25.00% -10.42% -42.44% 15.98% -
  Horiz. % 85.82% 78.09% 74.74% 59.79% 66.75% 115.98% 100.00%
P/NAPS 1.59 1.66 1.78 1.91 1.64 0.89 1.29 3.54%
  YoY % -4.22% -6.74% -6.81% 16.46% 84.27% -31.01% -
  Horiz. % 123.26% 128.68% 137.98% 148.06% 127.13% 68.99% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 26/05/17 18/05/16 15/05/15 21/05/14 17/05/13 18/05/12 -
Price 2.9500 3.8700 3.5300 4.0800 4.0700 3.7700 2.7900 -
P/RPS 4.95 2.75 4.47 2.52 3.49 1.85 1.23 26.11%
  YoY % 80.00% -38.48% 77.38% -27.79% 88.65% 50.41% -
  Horiz. % 402.44% 223.58% 363.41% 204.88% 283.74% 150.41% 100.00%
P/EPS 30.23 14.37 33.94 12.19 14.61 6.26 4.92 35.32%
  YoY % 110.37% -57.66% 178.42% -16.56% 133.39% 27.24% -
  Horiz. % 614.43% 292.07% 689.84% 247.76% 296.95% 127.24% 100.00%
EY 3.31 6.96 2.95 8.20 6.85 15.99 20.34 -26.10%
  YoY % -52.44% 135.93% -64.02% 19.71% -57.16% -21.39% -
  Horiz. % 16.27% 34.22% 14.50% 40.31% 33.68% 78.61% 100.00%
DY 3.62 2.76 3.02 2.29 1.97 3.54 3.58 0.19%
  YoY % 31.16% -8.61% 31.88% 16.24% -44.35% -1.12% -
  Horiz. % 101.12% 77.09% 84.36% 63.97% 55.03% 98.88% 100.00%
P/NAPS 1.47 1.83 1.71 1.93 2.16 1.13 1.40 0.82%
  YoY % -19.67% 7.02% -11.40% -10.65% 91.15% -19.29% -
  Horiz. % 105.00% 130.71% 122.14% 137.86% 154.29% 80.71% 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.
 


 

210  297  514  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.415-0.075 
 HSI-H8F 0.355+0.065 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.105-0.02 
 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. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers