Highlights

[PTARAS] YoY Cumulative Quarter Result on 2013-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 12-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     130.19%    YoY -     7.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 119,507 66,979 138,304 91,272 79,705 91,048 48,601 16.16%
  YoY % 78.42% -51.57% 51.53% 14.51% -12.46% 87.34% -
  Horiz. % 245.89% 137.81% 284.57% 187.80% 164.00% 187.34% 100.00%
PBT 30,727 11,921 35,526 32,025 29,492 31,523 19,608 7.77%
  YoY % 157.76% -66.44% 10.93% 8.59% -6.44% 60.77% -
  Horiz. % 156.71% 60.80% 181.18% 163.33% 150.41% 160.77% 100.00%
Tax -6,205 -2,668 -8,842 -7,754 -6,961 -6,358 -2,568 15.82%
  YoY % -132.57% 69.83% -14.03% -11.39% -9.48% -147.59% -
  Horiz. % 241.63% 103.89% 344.31% 301.95% 271.07% 247.59% 100.00%
NP 24,522 9,253 26,684 24,271 22,531 25,165 17,040 6.25%
  YoY % 165.02% -65.32% 9.94% 7.72% -10.47% 47.68% -
  Horiz. % 143.91% 54.30% 156.60% 142.44% 132.22% 147.68% 100.00%
NP to SH 24,522 9,253 26,684 24,271 22,531 25,165 17,040 6.25%
  YoY % 165.02% -65.32% 9.94% 7.72% -10.47% 47.68% -
  Horiz. % 143.91% 54.30% 156.60% 142.44% 132.22% 147.68% 100.00%
Tax Rate 20.19 % 22.38 % 24.89 % 24.21 % 23.60 % 20.17 % 13.10 % 7.47%
  YoY % -9.79% -10.08% 2.81% 2.58% 17.01% 53.97% -
  Horiz. % 154.12% 170.84% 190.00% 184.81% 180.15% 153.97% 100.00%
Total Cost 94,985 57,726 111,620 67,001 57,174 65,883 31,561 20.14%
  YoY % 64.54% -48.28% 66.59% 17.19% -13.22% 108.75% -
  Horiz. % 300.96% 182.90% 353.66% 212.29% 181.15% 208.75% 100.00%
Net Worth 336,768 336,029 323,101 284,226 240,333 159,883 204,000 8.71%
  YoY % 0.22% 4.00% 13.68% 18.26% 50.32% -21.63% -
  Horiz. % 165.08% 164.72% 158.38% 139.33% 117.81% 78.37% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 336,768 336,029 323,101 284,226 240,333 159,883 204,000 8.71%
  YoY % 0.22% 4.00% 13.68% 18.26% 50.32% -21.63% -
  Horiz. % 165.08% 164.72% 158.38% 139.33% 117.81% 78.37% 100.00%
NOSH 163,480 162,333 160,746 159,677 80,111 79,941 80,000 12.64%
  YoY % 0.71% 0.99% 0.67% 99.32% 0.21% -0.07% -
  Horiz. % 204.35% 202.92% 200.93% 199.60% 100.14% 99.93% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 20.52 % 13.81 % 19.29 % 26.59 % 28.27 % 27.64 % 35.06 % -8.53%
  YoY % 48.59% -28.41% -27.45% -5.94% 2.28% -21.16% -
  Horiz. % 58.53% 39.39% 55.02% 75.84% 80.63% 78.84% 100.00%
ROE 7.28 % 2.75 % 8.26 % 8.54 % 9.37 % 15.74 % 8.35 % -2.26%
  YoY % 164.73% -66.71% -3.28% -8.86% -40.47% 88.50% -
  Horiz. % 87.19% 32.93% 98.92% 102.28% 112.22% 188.50% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 73.10 41.26 86.04 57.16 99.49 113.89 60.75 3.13%
  YoY % 77.17% -52.05% 50.52% -42.55% -12.64% 87.47% -
  Horiz. % 120.33% 67.92% 141.63% 94.09% 163.77% 187.47% 100.00%
EPS 15.00 5.70 16.60 15.20 14.00 31.40 21.30 -5.67%
  YoY % 163.16% -65.66% 9.21% 8.57% -55.41% 47.42% -
  Horiz. % 70.42% 26.76% 77.93% 71.36% 65.73% 147.42% 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 2.0600 2.0700 2.0100 1.7800 3.0000 2.0000 2.5500 -3.49%
  YoY % -0.48% 2.99% 12.92% -40.67% 50.00% -21.57% -
  Horiz. % 80.78% 81.18% 78.82% 69.80% 117.65% 78.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 72.05 40.38 83.38 55.03 48.05 54.89 29.30 16.16%
  YoY % 78.43% -51.57% 51.52% 14.53% -12.46% 87.34% -
  Horiz. % 245.90% 137.82% 284.57% 187.82% 163.99% 187.34% 100.00%
EPS 14.78 5.58 16.09 14.63 13.58 15.17 10.27 6.25%
  YoY % 164.87% -65.32% 9.98% 7.73% -10.48% 47.71% -
  Horiz. % 143.91% 54.33% 156.67% 142.45% 132.23% 147.71% 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 2.0304 2.0259 1.9480 1.7136 1.4490 0.9639 1.2299 8.71%
  YoY % 0.22% 4.00% 13.68% 18.26% 50.33% -21.63% -
  Horiz. % 165.09% 164.72% 158.39% 139.33% 117.81% 78.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.5200 3.3000 3.7300 2.8600 3.0800 2.1700 1.9100 -
P/RPS 4.82 8.00 4.34 5.00 3.10 1.91 3.14 7.40%
  YoY % -39.75% 84.33% -13.20% 61.29% 62.30% -39.17% -
  Horiz. % 153.50% 254.78% 138.22% 159.24% 98.73% 60.83% 100.00%
P/EPS 23.47 57.89 22.47 18.82 10.95 6.89 8.97 17.37%
  YoY % -59.46% 157.63% 19.39% 71.87% 58.93% -23.19% -
  Horiz. % 261.65% 645.37% 250.50% 209.81% 122.07% 76.81% 100.00%
EY 4.26 1.73 4.45 5.31 9.13 14.51 11.15 -14.80%
  YoY % 146.24% -61.12% -16.20% -41.84% -37.08% 30.13% -
  Horiz. % 38.21% 15.52% 39.91% 47.62% 81.88% 130.13% 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 1.71 1.59 1.86 1.61 1.03 1.09 0.75 14.71%
  YoY % 7.55% -14.52% 15.53% 56.31% -5.50% 45.33% -
  Horiz. % 228.00% 212.00% 248.00% 214.67% 137.33% 145.33% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date - 22/02/16 24/02/15 12/02/14 18/02/13 21/02/12 10/02/11 -
Price 3.5200 3.3900 4.3600 2.8500 2.9300 2.5300 2.0700 -
P/RPS 4.82 8.22 5.07 4.99 2.94 2.22 3.41 5.93%
  YoY % -41.36% 62.13% 1.60% 69.73% 32.43% -34.90% -
  Horiz. % 141.35% 241.06% 148.68% 146.33% 86.22% 65.10% 100.00%
P/EPS 23.47 59.47 26.27 18.75 10.42 8.04 9.72 15.81%
  YoY % -60.53% 126.38% 40.11% 79.94% 29.60% -17.28% -
  Horiz. % 241.46% 611.83% 270.27% 192.90% 107.20% 82.72% 100.00%
EY 4.26 1.68 3.81 5.33 9.60 12.44 10.29 -13.66%
  YoY % 153.57% -55.91% -28.52% -44.48% -22.83% 20.89% -
  Horiz. % 41.40% 16.33% 37.03% 51.80% 93.29% 120.89% 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 1.71 1.64 2.17 1.60 0.98 1.27 0.81 13.25%
  YoY % 4.27% -24.42% 35.62% 63.27% -22.83% 56.79% -
  Horiz. % 211.11% 202.47% 267.90% 197.53% 120.99% 156.79% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers