Highlights

[PTARAS] YoY Cumulative Quarter Result on 2014-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     131.77%    YoY -     9.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 43,453 119,507 66,979 138,304 91,272 79,705 91,048 -11.59%
  YoY % -63.64% 78.42% -51.57% 51.53% 14.51% -12.46% -
  Horiz. % 47.73% 131.26% 73.56% 151.90% 100.25% 87.54% 100.00%
PBT 6,439 30,727 11,921 35,526 32,025 29,492 31,523 -23.24%
  YoY % -79.04% 157.76% -66.44% 10.93% 8.59% -6.44% -
  Horiz. % 20.43% 97.47% 37.82% 112.70% 101.59% 93.56% 100.00%
Tax -862 -6,205 -2,668 -8,842 -7,754 -6,961 -6,358 -28.30%
  YoY % 86.11% -132.57% 69.83% -14.03% -11.39% -9.48% -
  Horiz. % 13.56% 97.59% 41.96% 139.07% 121.96% 109.48% 100.00%
NP 5,577 24,522 9,253 26,684 24,271 22,531 25,165 -22.19%
  YoY % -77.26% 165.02% -65.32% 9.94% 7.72% -10.47% -
  Horiz. % 22.16% 97.44% 36.77% 106.04% 96.45% 89.53% 100.00%
NP to SH 5,577 24,522 9,253 26,684 24,271 22,531 25,165 -22.19%
  YoY % -77.26% 165.02% -65.32% 9.94% 7.72% -10.47% -
  Horiz. % 22.16% 97.44% 36.77% 106.04% 96.45% 89.53% 100.00%
Tax Rate 13.39 % 20.19 % 22.38 % 24.89 % 24.21 % 23.60 % 20.17 % -6.59%
  YoY % -33.68% -9.79% -10.08% 2.81% 2.58% 17.01% -
  Horiz. % 66.39% 100.10% 110.96% 123.40% 120.03% 117.01% 100.00%
Total Cost 37,876 94,985 57,726 111,620 67,001 57,174 65,883 -8.81%
  YoY % -60.12% 64.54% -48.28% 66.59% 17.19% -13.22% -
  Horiz. % 57.49% 144.17% 87.62% 169.42% 101.70% 86.78% 100.00%
Net Worth 329,980 336,768 336,029 323,101 284,226 240,333 159,883 12.82%
  YoY % -2.02% 0.22% 4.00% 13.68% 18.26% 50.32% -
  Horiz. % 206.39% 210.63% 210.17% 202.09% 177.77% 150.32% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 329,980 336,768 336,029 323,101 284,226 240,333 159,883 12.82%
  YoY % -2.02% 0.22% 4.00% 13.68% 18.26% 50.32% -
  Horiz. % 206.39% 210.63% 210.17% 202.09% 177.77% 150.32% 100.00%
NOSH 164,990 163,480 162,333 160,746 159,677 80,111 79,941 12.82%
  YoY % 0.92% 0.71% 0.99% 0.67% 99.32% 0.21% -
  Horiz. % 206.39% 204.50% 203.06% 201.08% 199.74% 100.21% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.83 % 20.52 % 13.81 % 19.29 % 26.59 % 28.27 % 27.64 % -12.00%
  YoY % -37.48% 48.59% -28.41% -27.45% -5.94% 2.28% -
  Horiz. % 46.42% 74.24% 49.96% 69.79% 96.20% 102.28% 100.00%
ROE 1.69 % 7.28 % 2.75 % 8.26 % 8.54 % 9.37 % 15.74 % -31.04%
  YoY % -76.79% 164.73% -66.71% -3.28% -8.86% -40.47% -
  Horiz. % 10.74% 46.25% 17.47% 52.48% 54.26% 59.53% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 26.34 73.10 41.26 86.04 57.16 99.49 113.89 -21.64%
  YoY % -63.97% 77.17% -52.05% 50.52% -42.55% -12.64% -
  Horiz. % 23.13% 64.18% 36.23% 75.55% 50.19% 87.36% 100.00%
EPS 3.40 15.00 5.70 16.60 15.20 14.00 31.40 -30.94%
  YoY % -77.33% 163.16% -65.66% 9.21% 8.57% -55.41% -
  Horiz. % 10.83% 47.77% 18.15% 52.87% 48.41% 44.59% 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 2.0000 2.0600 2.0700 2.0100 1.7800 3.0000 2.0000 -
  YoY % -2.91% -0.48% 2.99% 12.92% -40.67% 50.00% -
  Horiz. % 100.00% 103.00% 103.50% 100.50% 89.00% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 26.20 72.05 40.38 83.38 55.03 48.05 54.89 -11.59%
  YoY % -63.64% 78.43% -51.57% 51.52% 14.53% -12.46% -
  Horiz. % 47.73% 131.26% 73.57% 151.90% 100.26% 87.54% 100.00%
EPS 3.36 14.78 5.58 16.09 14.63 13.58 15.17 -22.20%
  YoY % -77.27% 164.87% -65.32% 9.98% 7.73% -10.48% -
  Horiz. % 22.15% 97.43% 36.78% 106.06% 96.44% 89.52% 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 1.9895 2.0304 2.0259 1.9480 1.7136 1.4490 0.9639 12.82%
  YoY % -2.01% 0.22% 4.00% 13.68% 18.26% 50.33% -
  Horiz. % 206.40% 210.64% 210.18% 202.10% 177.78% 150.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.7200 3.5200 3.3000 3.7300 2.8600 3.0800 2.1700 -
P/RPS 14.12 4.82 8.00 4.34 5.00 3.10 1.91 39.53%
  YoY % 192.95% -39.75% 84.33% -13.20% 61.29% 62.30% -
  Horiz. % 739.27% 252.36% 418.85% 227.23% 261.78% 162.30% 100.00%
P/EPS 110.05 23.47 57.89 22.47 18.82 10.95 6.89 58.63%
  YoY % 368.90% -59.46% 157.63% 19.39% 71.87% 58.93% -
  Horiz. % 1,597.24% 340.64% 840.20% 326.12% 273.15% 158.93% 100.00%
EY 0.91 4.26 1.73 4.45 5.31 9.13 14.51 -36.94%
  YoY % -78.64% 146.24% -61.12% -16.20% -41.84% -37.08% -
  Horiz. % 6.27% 29.36% 11.92% 30.67% 36.60% 62.92% 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 1.71 1.59 1.86 1.61 1.03 1.09 9.31%
  YoY % 8.77% 7.55% -14.52% 15.53% 56.31% -5.50% -
  Horiz. % 170.64% 156.88% 145.87% 170.64% 147.71% 94.50% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 - 22/02/16 24/02/15 12/02/14 18/02/13 21/02/12 -
Price 3.7500 3.5200 3.3900 4.3600 2.8500 2.9300 2.5300 -
P/RPS 14.24 4.82 8.22 5.07 4.99 2.94 2.22 36.27%
  YoY % 195.44% -41.36% 62.13% 1.60% 69.73% 32.43% -
  Horiz. % 641.44% 217.12% 370.27% 228.38% 224.77% 132.43% 100.00%
P/EPS 110.94 23.47 59.47 26.27 18.75 10.42 8.04 54.81%
  YoY % 372.69% -60.53% 126.38% 40.11% 79.94% 29.60% -
  Horiz. % 1,379.85% 291.92% 739.68% 326.74% 233.21% 129.60% 100.00%
EY 0.90 4.26 1.68 3.81 5.33 9.60 12.44 -35.42%
  YoY % -78.87% 153.57% -55.91% -28.52% -44.48% -22.83% -
  Horiz. % 7.23% 34.24% 13.50% 30.63% 42.85% 77.17% 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 1.88 1.71 1.64 2.17 1.60 0.98 1.27 6.75%
  YoY % 9.94% 4.27% -24.42% 35.62% 63.27% -22.83% -
  Horiz. % 148.03% 134.65% 129.13% 170.87% 125.98% 77.17% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers