Highlights

[PTARAS] YoY Cumulative Quarter Result on 2012-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     31.59%    YoY -     38.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 242,999 201,907 172,845 185,172 125,936 105,731 130,295 10.94%
  YoY % 20.35% 16.81% -6.66% 47.04% 19.11% -18.85% -
  Horiz. % 186.50% 154.96% 132.66% 142.12% 96.65% 81.15% 100.00%
PBT 68,570 71,164 67,152 57,864 39,657 26,048 16,788 26.42%
  YoY % -3.65% 5.97% 16.05% 45.91% 52.25% 55.16% -
  Horiz. % 408.45% 423.90% 400.00% 344.67% 236.22% 155.16% 100.00%
Tax -16,649 -16,927 -14,835 -12,967 -7,202 -5,311 -5,318 20.94%
  YoY % 1.64% -14.10% -14.41% -80.05% -35.61% 0.13% -
  Horiz. % 313.07% 318.30% 278.96% 243.83% 135.43% 99.87% 100.00%
NP 51,921 54,237 52,317 44,897 32,455 20,737 11,470 28.60%
  YoY % -4.27% 3.67% 16.53% 38.34% 56.51% 80.79% -
  Horiz. % 452.67% 472.86% 456.12% 391.43% 282.96% 180.79% 100.00%
NP to SH 51,921 54,237 52,317 44,897 32,455 20,737 11,470 28.60%
  YoY % -4.27% 3.67% 16.53% 38.34% 56.51% 80.79% -
  Horiz. % 452.67% 472.86% 456.12% 391.43% 282.96% 180.79% 100.00%
Tax Rate 24.28 % 23.79 % 22.09 % 22.41 % 18.16 % 20.39 % 31.68 % -4.34%
  YoY % 2.06% 7.70% -1.43% 23.40% -10.94% -35.64% -
  Horiz. % 76.64% 75.09% 69.73% 70.74% 57.32% 64.36% 100.00%
Total Cost 191,078 147,670 120,528 140,275 93,481 84,994 118,825 8.24%
  YoY % 29.40% 22.52% -14.08% 50.06% 9.99% -28.47% -
  Horiz. % 160.81% 124.28% 101.43% 118.05% 78.67% 71.53% 100.00%
Net Worth 343,452 307,182 271,599 238,038 220,373 190,556 175,659 11.82%
  YoY % 11.81% 13.10% 14.10% 8.02% 15.65% 8.48% -
  Horiz. % 195.52% 174.87% 154.62% 135.51% 125.45% 108.48% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 29,024 23,998 20,029 16,029 15,225 12,009 8,020 23.89%
  YoY % 20.94% 19.82% 24.95% 5.28% 26.78% 49.73% -
  Horiz. % 361.85% 299.20% 249.71% 199.85% 189.82% 149.73% 100.00%
Div Payout % 55.90 % 44.25 % 38.28 % 35.70 % 46.91 % 57.92 % 69.93 % -3.66%
  YoY % 26.33% 15.60% 7.23% -23.90% -19.01% -17.17% -
  Horiz. % 79.94% 63.28% 54.74% 51.05% 67.08% 82.83% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 343,452 307,182 271,599 238,038 220,373 190,556 175,659 11.82%
  YoY % 11.81% 13.10% 14.10% 8.02% 15.65% 8.48% -
  Horiz. % 195.52% 174.87% 154.62% 135.51% 125.45% 108.48% 100.00%
NOSH 161,245 159,991 80,117 80,147 80,135 80,065 80,209 12.34%
  YoY % 0.78% 99.69% -0.04% 0.01% 0.09% -0.18% -
  Horiz. % 201.03% 199.47% 99.89% 99.92% 99.91% 99.82% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 21.37 % 26.86 % 30.27 % 24.25 % 25.77 % 19.61 % 8.80 % 15.93%
  YoY % -20.44% -11.27% 24.82% -5.90% 31.41% 122.84% -
  Horiz. % 242.84% 305.23% 343.98% 275.57% 292.84% 222.84% 100.00%
ROE 15.12 % 17.66 % 19.26 % 18.86 % 14.73 % 10.88 % 6.53 % 15.01%
  YoY % -14.38% -8.31% 2.12% 28.04% 35.39% 66.62% -
  Horiz. % 231.55% 270.44% 294.95% 288.82% 225.57% 166.62% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 150.70 126.20 215.74 231.04 157.15 132.06 162.44 -1.24%
  YoY % 19.41% -41.50% -6.62% 47.02% 19.00% -18.70% -
  Horiz. % 92.77% 77.69% 132.81% 142.23% 96.74% 81.30% 100.00%
EPS 32.20 33.90 65.30 56.10 40.50 25.90 14.30 14.48%
  YoY % -5.01% -48.09% 16.40% 38.52% 56.37% 81.12% -
  Horiz. % 225.17% 237.06% 456.64% 392.31% 283.22% 181.12% 100.00%
DPS 18.00 15.00 25.00 20.00 19.00 15.00 10.00 10.29%
  YoY % 20.00% -40.00% 25.00% 5.26% 26.67% 50.00% -
  Horiz. % 180.00% 150.00% 250.00% 200.00% 190.00% 150.00% 100.00%
NAPS 2.1300 1.9200 3.3900 2.9700 2.7500 2.3800 2.1900 -0.46%
  YoY % 10.94% -43.36% 14.14% 8.00% 15.55% 8.68% -
  Horiz. % 97.26% 87.67% 154.79% 135.62% 125.57% 108.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 146.50 121.73 104.21 111.64 75.93 63.75 78.55 10.94%
  YoY % 20.35% 16.81% -6.66% 47.03% 19.11% -18.84% -
  Horiz. % 186.51% 154.97% 132.67% 142.13% 96.66% 81.16% 100.00%
EPS 31.30 32.70 31.54 27.07 19.57 12.50 6.92 28.58%
  YoY % -4.28% 3.68% 16.51% 38.32% 56.56% 80.64% -
  Horiz. % 452.31% 472.54% 455.78% 391.18% 282.80% 180.64% 100.00%
DPS 17.50 14.47 12.08 9.66 9.18 7.24 4.84 23.88%
  YoY % 20.94% 19.78% 25.05% 5.23% 26.80% 49.59% -
  Horiz. % 361.57% 298.97% 249.59% 199.59% 189.67% 149.59% 100.00%
NAPS 2.0707 1.8520 1.6375 1.4351 1.3286 1.1489 1.0591 11.82%
  YoY % 11.81% 13.10% 14.10% 8.02% 15.64% 8.48% -
  Horiz. % 195.52% 174.87% 154.61% 135.50% 125.45% 108.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.7700 4.4000 4.8200 2.6900 2.3500 1.6700 1.3400 -
P/RPS 2.50 3.49 2.23 1.16 1.50 1.26 0.82 20.41%
  YoY % -28.37% 56.50% 92.24% -22.67% 19.05% 53.66% -
  Horiz. % 304.88% 425.61% 271.95% 141.46% 182.93% 153.66% 100.00%
P/EPS 11.71 12.98 7.38 4.80 5.80 6.45 9.37 3.78%
  YoY % -9.78% 75.88% 53.75% -17.24% -10.08% -31.16% -
  Horiz. % 124.97% 138.53% 78.76% 51.23% 61.90% 68.84% 100.00%
EY 8.54 7.70 13.55 20.82 17.23 15.51 10.67 -3.64%
  YoY % 10.91% -43.17% -34.92% 20.84% 11.09% 45.36% -
  Horiz. % 80.04% 72.16% 126.99% 195.13% 161.48% 145.36% 100.00%
DY 4.77 3.41 5.19 7.43 8.09 8.98 7.46 -7.18%
  YoY % 39.88% -34.30% -30.15% -8.16% -9.91% 20.38% -
  Horiz. % 63.94% 45.71% 69.57% 99.60% 108.45% 120.38% 100.00%
P/NAPS 1.77 2.29 1.42 0.91 0.85 0.70 0.61 19.42%
  YoY % -22.71% 61.27% 56.04% 7.06% 21.43% 14.75% -
  Horiz. % 290.16% 375.41% 232.79% 149.18% 139.34% 114.75% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 27/08/13 28/08/12 23/08/11 26/08/10 28/08/09 -
Price 3.1100 4.4400 5.2400 2.8200 2.2000 1.6700 1.4800 -
P/RPS 2.06 3.52 2.43 1.22 1.40 1.26 0.91 14.58%
  YoY % -41.48% 44.86% 99.18% -12.86% 11.11% 38.46% -
  Horiz. % 226.37% 386.81% 267.03% 134.07% 153.85% 138.46% 100.00%
P/EPS 9.66 13.10 8.02 5.03 5.43 6.45 10.35 -1.14%
  YoY % -26.26% 63.34% 59.44% -7.37% -15.81% -37.68% -
  Horiz. % 93.33% 126.57% 77.49% 48.60% 52.46% 62.32% 100.00%
EY 10.35 7.64 12.46 19.86 18.41 15.51 9.66 1.16%
  YoY % 35.47% -38.68% -37.26% 7.88% 18.70% 60.56% -
  Horiz. % 107.14% 79.09% 128.99% 205.59% 190.58% 160.56% 100.00%
DY 5.79 3.38 4.77 7.09 8.64 8.98 6.76 -2.55%
  YoY % 71.30% -29.14% -32.72% -17.94% -3.79% 32.84% -
  Horiz. % 85.65% 50.00% 70.56% 104.88% 127.81% 132.84% 100.00%
P/NAPS 1.46 2.31 1.55 0.95 0.80 0.70 0.68 13.57%
  YoY % -36.80% 49.03% 63.16% 18.75% 14.29% 2.94% -
  Horiz. % 214.71% 339.71% 227.94% 139.71% 117.65% 102.94% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers