Highlights

[PTARAS] YoY Cumulative Quarter Result on 2013-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -79.85%    YoY -     -26.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 59,734 35,762 64,194 43,380 43,686 38,599 23,212 17.05%
  YoY % 67.03% -44.29% 47.98% -0.70% 13.18% 66.29% -
  Horiz. % 257.34% 154.07% 276.56% 186.89% 188.20% 166.29% 100.00%
PBT 16,212 8,415 15,281 14,130 18,866 14,786 9,896 8.57%
  YoY % 92.66% -44.93% 8.15% -25.10% 27.59% 49.41% -
  Horiz. % 163.82% 85.03% 154.42% 142.78% 190.64% 149.41% 100.00%
Tax -3,009 -1,693 -3,768 -3,586 -4,555 -2,654 -1,095 18.33%
  YoY % -77.73% 55.07% -5.08% 21.27% -71.63% -142.37% -
  Horiz. % 274.79% 154.61% 344.11% 327.49% 415.98% 242.37% 100.00%
NP 13,203 6,722 11,513 10,544 14,311 12,132 8,801 6.99%
  YoY % 96.41% -41.61% 9.19% -26.32% 17.96% 37.85% -
  Horiz. % 150.02% 76.38% 130.81% 119.80% 162.61% 137.85% 100.00%
NP to SH 13,203 6,722 11,513 10,544 14,311 12,132 8,801 6.99%
  YoY % 96.41% -41.61% 9.19% -26.32% 17.96% 37.85% -
  Horiz. % 150.02% 76.38% 130.81% 119.80% 162.61% 137.85% 100.00%
Tax Rate 18.56 % 20.12 % 24.66 % 25.38 % 24.14 % 17.95 % 11.07 % 8.99%
  YoY % -7.75% -18.41% -2.84% 5.14% 34.48% 62.15% -
  Horiz. % 167.66% 181.75% 222.76% 229.27% 218.07% 162.15% 100.00%
Total Cost 46,531 29,040 52,681 32,836 29,375 26,467 14,411 21.55%
  YoY % 60.23% -44.88% 60.44% 11.78% 10.99% 83.66% -
  Horiz. % 322.89% 201.51% 365.56% 227.85% 203.84% 183.66% 100.00%
Net Worth 345,559 352,495 318,206 282,770 251,042 217,918 199,222 9.60%
  YoY % -1.97% 10.78% 12.53% 12.64% 15.20% 9.38% -
  Horiz. % 173.45% 176.94% 159.72% 141.94% 126.01% 109.38% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 345,559 352,495 318,206 282,770 251,042 217,918 199,222 9.60%
  YoY % -1.97% 10.78% 12.53% 12.64% 15.20% 9.38% -
  Horiz. % 173.45% 176.94% 159.72% 141.94% 126.01% 109.38% 100.00%
NOSH 162,999 163,951 159,902 79,878 79,949 79,823 80,009 12.58%
  YoY % -0.58% 2.53% 100.18% -0.09% 0.16% -0.23% -
  Horiz. % 203.73% 204.92% 199.86% 99.84% 99.93% 99.77% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.10 % 18.80 % 17.93 % 24.31 % 32.76 % 31.43 % 37.92 % -8.60%
  YoY % 17.55% 4.85% -26.24% -25.79% 4.23% -17.11% -
  Horiz. % 58.28% 49.58% 47.28% 64.11% 86.39% 82.89% 100.00%
ROE 3.82 % 1.91 % 3.62 % 3.73 % 5.70 % 5.57 % 4.42 % -2.40%
  YoY % 100.00% -47.24% -2.95% -34.56% 2.33% 26.02% -
  Horiz. % 86.43% 43.21% 81.90% 84.39% 128.96% 126.02% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.65 21.81 40.15 54.31 54.64 48.36 29.01 3.97%
  YoY % 68.04% -45.68% -26.07% -0.60% 12.99% 66.70% -
  Horiz. % 126.34% 75.18% 138.40% 187.21% 188.35% 166.70% 100.00%
EPS 8.10 4.10 7.20 13.20 17.90 15.20 11.00 -4.97%
  YoY % 97.56% -43.06% -45.45% -26.26% 17.76% 38.18% -
  Horiz. % 73.64% 37.27% 65.45% 120.00% 162.73% 138.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1200 2.1500 1.9900 3.5400 3.1400 2.7300 2.4900 -2.64%
  YoY % -1.40% 8.04% -43.79% 12.74% 15.02% 9.64% -
  Horiz. % 85.14% 86.35% 79.92% 142.17% 126.10% 109.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.01 21.56 38.70 26.15 26.34 23.27 13.99 17.05%
  YoY % 67.02% -44.29% 47.99% -0.72% 13.19% 66.33% -
  Horiz. % 257.40% 154.11% 276.63% 186.92% 188.28% 166.33% 100.00%
EPS 7.96 4.05 6.94 6.36 8.63 7.31 5.31 6.97%
  YoY % 96.54% -41.64% 9.12% -26.30% 18.06% 37.66% -
  Horiz. % 149.91% 76.27% 130.70% 119.77% 162.52% 137.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0834 2.1252 1.9185 1.7048 1.5135 1.3138 1.2011 9.60%
  YoY % -1.97% 10.77% 12.54% 12.64% 15.20% 9.38% -
  Horiz. % 173.46% 176.94% 159.73% 141.94% 126.01% 109.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.5600 3.3300 4.6000 5.8600 3.0200 2.3600 1.8300 -
P/RPS 9.71 15.27 11.46 10.79 5.53 4.88 6.31 7.44%
  YoY % -36.41% 33.25% 6.21% 95.12% 13.32% -22.66% -
  Horiz. % 153.88% 242.00% 181.62% 171.00% 87.64% 77.34% 100.00%
P/EPS 43.95 81.22 63.89 44.39 16.87 15.53 16.64 17.55%
  YoY % -45.89% 27.12% 43.93% 163.13% 8.63% -6.67% -
  Horiz. % 264.12% 488.10% 383.95% 266.77% 101.38% 93.33% 100.00%
EY 2.28 1.23 1.57 2.25 5.93 6.44 6.01 -14.90%
  YoY % 85.37% -21.66% -30.22% -62.06% -7.92% 7.15% -
  Horiz. % 37.94% 20.47% 26.12% 37.44% 98.67% 107.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.68 1.55 2.31 1.66 0.96 0.86 0.73 14.89%
  YoY % 8.39% -32.90% 39.16% 72.92% 11.63% 17.81% -
  Horiz. % 230.14% 212.33% 316.44% 227.40% 131.51% 117.81% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 20/11/15 21/11/14 15/11/13 08/11/12 28/10/11 04/11/10 -
Price 3.4500 3.5400 4.3600 6.3000 3.1600 2.3800 2.0300 -
P/RPS 9.41 16.23 10.86 11.60 5.78 4.92 7.00 5.05%
  YoY % -42.02% 49.45% -6.38% 100.69% 17.48% -29.71% -
  Horiz. % 134.43% 231.86% 155.14% 165.71% 82.57% 70.29% 100.00%
P/EPS 42.59 86.34 60.56 47.73 17.65 15.66 18.45 14.95%
  YoY % -50.67% 42.57% 26.88% 170.42% 12.71% -15.12% -
  Horiz. % 230.84% 467.97% 328.24% 258.70% 95.66% 84.88% 100.00%
EY 2.35 1.16 1.65 2.10 5.66 6.39 5.42 -12.99%
  YoY % 102.59% -29.70% -21.43% -62.90% -11.42% 17.90% -
  Horiz. % 43.36% 21.40% 30.44% 38.75% 104.43% 117.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.63 1.65 2.19 1.78 1.01 0.87 0.82 12.12%
  YoY % -1.21% -24.66% 23.03% 76.24% 16.09% 6.10% -
  Horiz. % 198.78% 201.22% 267.07% 217.07% 123.17% 106.10% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers