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 - 166,384
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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers