Highlights

[PTARAS] YoY Cumulative Quarter Result on 2011-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     107.43%    YoY -     47.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 138,304 91,272 79,705 91,048 48,601 58,107 68,849 12.32%
  YoY % 51.53% 14.51% -12.46% 87.34% -16.36% -15.60% -
  Horiz. % 200.88% 132.57% 115.77% 132.24% 70.59% 84.40% 100.00%
PBT 35,526 32,025 29,492 31,523 19,608 11,460 3,797 45.14%
  YoY % 10.93% 8.59% -6.44% 60.77% 71.10% 201.82% -
  Horiz. % 935.63% 843.43% 776.72% 830.21% 516.41% 301.82% 100.00%
Tax -8,842 -7,754 -6,961 -6,358 -2,568 -2,602 -3,135 18.86%
  YoY % -14.03% -11.39% -9.48% -147.59% 1.31% 17.00% -
  Horiz. % 282.04% 247.34% 222.04% 202.81% 81.91% 83.00% 100.00%
NP 26,684 24,271 22,531 25,165 17,040 8,858 662 85.12%
  YoY % 9.94% 7.72% -10.47% 47.68% 92.37% 1,238.07% -
  Horiz. % 4,030.82% 3,666.31% 3,403.47% 3,801.36% 2,574.02% 1,338.07% 100.00%
NP to SH 26,684 24,271 22,531 25,165 17,040 8,858 662 85.12%
  YoY % 9.94% 7.72% -10.47% 47.68% 92.37% 1,238.07% -
  Horiz. % 4,030.82% 3,666.31% 3,403.47% 3,801.36% 2,574.02% 1,338.07% 100.00%
Tax Rate 24.89 % 24.21 % 23.60 % 20.17 % 13.10 % 22.71 % 82.57 % -18.11%
  YoY % 2.81% 2.58% 17.01% 53.97% -42.32% -72.50% -
  Horiz. % 30.14% 29.32% 28.58% 24.43% 15.87% 27.50% 100.00%
Total Cost 111,620 67,001 57,174 65,883 31,561 49,249 68,187 8.56%
  YoY % 66.59% 17.19% -13.22% 108.75% -35.92% -27.77% -
  Horiz. % 163.70% 98.26% 83.85% 96.62% 46.29% 72.23% 100.00%
Net Worth 323,101 284,226 240,333 159,883 204,000 179,575 170,464 11.24%
  YoY % 13.68% 18.26% 50.32% -21.63% 13.60% 5.34% -
  Horiz. % 189.54% 166.74% 140.99% 93.79% 119.67% 105.34% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 323,101 284,226 240,333 159,883 204,000 179,575 170,464 11.24%
  YoY % 13.68% 18.26% 50.32% -21.63% 13.60% 5.34% -
  Horiz. % 189.54% 166.74% 140.99% 93.79% 119.67% 105.34% 100.00%
NOSH 160,746 159,677 80,111 79,941 80,000 80,527 82,749 11.70%
  YoY % 0.67% 99.32% 0.21% -0.07% -0.65% -2.69% -
  Horiz. % 194.26% 192.96% 96.81% 96.61% 96.68% 97.31% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 19.29 % 26.59 % 28.27 % 27.64 % 35.06 % 15.24 % 0.96 % 64.85%
  YoY % -27.45% -5.94% 2.28% -21.16% 130.05% 1,487.50% -
  Horiz. % 2,009.38% 2,769.79% 2,944.79% 2,879.17% 3,652.08% 1,587.50% 100.00%
ROE 8.26 % 8.54 % 9.37 % 15.74 % 8.35 % 4.93 % 0.39 % 66.30%
  YoY % -3.28% -8.86% -40.47% 88.50% 69.37% 1,164.10% -
  Horiz. % 2,117.95% 2,189.74% 2,402.56% 4,035.90% 2,141.03% 1,264.10% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 86.04 57.16 99.49 113.89 60.75 72.16 83.20 0.56%
  YoY % 50.52% -42.55% -12.64% 87.47% -15.81% -13.27% -
  Horiz. % 103.41% 68.70% 119.58% 136.89% 73.02% 86.73% 100.00%
EPS 16.60 15.20 14.00 31.40 21.30 11.00 0.80 65.73%
  YoY % 9.21% 8.57% -55.41% 47.42% 93.64% 1,275.00% -
  Horiz. % 2,075.00% 1,900.00% 1,750.00% 3,925.00% 2,662.50% 1,375.00% 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 2.0100 1.7800 3.0000 2.0000 2.5500 2.2300 2.0600 -0.41%
  YoY % 12.92% -40.67% 50.00% -21.57% 14.35% 8.25% -
  Horiz. % 97.57% 86.41% 145.63% 97.09% 123.79% 108.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 83.38 55.03 48.05 54.89 29.30 35.03 41.51 12.32%
  YoY % 51.52% 14.53% -12.46% 87.34% -16.36% -15.61% -
  Horiz. % 200.87% 132.57% 115.76% 132.23% 70.59% 84.39% 100.00%
EPS 16.09 14.63 13.58 15.17 10.27 5.34 0.40 85.05%
  YoY % 9.98% 7.73% -10.48% 47.71% 92.32% 1,235.00% -
  Horiz. % 4,022.50% 3,657.50% 3,395.00% 3,792.50% 2,567.50% 1,335.00% 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 1.9480 1.7136 1.4490 0.9639 1.2299 1.0827 1.0277 11.24%
  YoY % 13.68% 18.26% 50.33% -21.63% 13.60% 5.35% -
  Horiz. % 189.55% 166.74% 140.99% 93.79% 119.68% 105.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.7300 2.8600 3.0800 2.1700 1.9100 1.3200 1.0500 -
P/RPS 4.34 5.00 3.10 1.91 3.14 1.83 1.26 22.88%
  YoY % -13.20% 61.29% 62.30% -39.17% 71.58% 45.24% -
  Horiz. % 344.44% 396.83% 246.03% 151.59% 249.21% 145.24% 100.00%
P/EPS 22.47 18.82 10.95 6.89 8.97 12.00 131.25 -25.47%
  YoY % 19.39% 71.87% 58.93% -23.19% -25.25% -90.86% -
  Horiz. % 17.12% 14.34% 8.34% 5.25% 6.83% 9.14% 100.00%
EY 4.45 5.31 9.13 14.51 11.15 8.33 0.76 34.24%
  YoY % -16.20% -41.84% -37.08% 30.13% 33.85% 996.05% -
  Horiz. % 585.53% 698.68% 1,201.32% 1,909.21% 1,467.11% 1,096.05% 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 1.86 1.61 1.03 1.09 0.75 0.59 0.51 24.06%
  YoY % 15.53% 56.31% -5.50% 45.33% 27.12% 15.69% -
  Horiz. % 364.71% 315.69% 201.96% 213.73% 147.06% 115.69% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 12/02/14 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 -
Price 4.3600 2.8500 2.9300 2.5300 2.0700 1.6100 1.0300 -
P/RPS 5.07 4.99 2.94 2.22 3.41 2.23 1.24 26.44%
  YoY % 1.60% 69.73% 32.43% -34.90% 52.91% 79.84% -
  Horiz. % 408.87% 402.42% 237.10% 179.03% 275.00% 179.84% 100.00%
P/EPS 26.27 18.75 10.42 8.04 9.72 14.64 128.75 -23.26%
  YoY % 40.11% 79.94% 29.60% -17.28% -33.61% -88.63% -
  Horiz. % 20.40% 14.56% 8.09% 6.24% 7.55% 11.37% 100.00%
EY 3.81 5.33 9.60 12.44 10.29 6.83 0.78 30.24%
  YoY % -28.52% -44.48% -22.83% 20.89% 50.66% 775.64% -
  Horiz. % 488.46% 683.33% 1,230.77% 1,594.87% 1,319.23% 875.64% 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 2.17 1.60 0.98 1.27 0.81 0.72 0.50 27.70%
  YoY % 35.62% 63.27% -22.83% 56.79% 12.50% 44.00% -
  Horiz. % 434.00% 320.00% 196.00% 254.00% 162.00% 144.00% 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.
 


 

234  178  570  1314 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 HSI-C7K 0.345+0.01 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers