Highlights

[PTARAS] YoY Cumulative Quarter Result on 2011-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     30.70%    YoY -     69.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 140,161 122,139 136,112 80,030 84,461 98,260 119,268 2.73%
  YoY % 14.76% -10.27% 70.08% -5.25% -14.04% -17.61% -
  Horiz. % 117.52% 102.41% 114.12% 67.10% 70.82% 82.39% 100.00%
PBT 45,706 47,137 42,515 26,342 17,103 9,906 28,698 8.06%
  YoY % -3.04% 10.87% 61.40% 54.02% 72.65% -65.48% -
  Horiz. % 159.27% 164.25% 148.15% 91.79% 59.60% 34.52% 100.00%
Tax -12,173 -10,973 -8,397 -4,070 -3,991 -4,674 -6,838 10.08%
  YoY % -10.94% -30.68% -106.31% -1.98% 14.61% 31.65% -
  Horiz. % 178.02% 160.47% 122.80% 59.52% 58.37% 68.35% 100.00%
NP 33,533 36,164 34,118 22,272 13,112 5,232 21,860 7.39%
  YoY % -7.28% 6.00% 53.19% 69.86% 150.61% -76.07% -
  Horiz. % 153.40% 165.43% 156.08% 101.88% 59.98% 23.93% 100.00%
NP to SH 33,533 36,164 34,118 22,272 13,112 5,232 21,860 7.39%
  YoY % -7.28% 6.00% 53.19% 69.86% 150.61% -76.07% -
  Horiz. % 153.40% 165.43% 156.08% 101.88% 59.98% 23.93% 100.00%
Tax Rate 26.63 % 23.28 % 19.75 % 15.45 % 23.34 % 47.18 % 23.83 % 1.87%
  YoY % 14.39% 17.87% 27.83% -33.80% -50.53% 97.99% -
  Horiz. % 111.75% 97.69% 82.88% 64.83% 97.94% 197.99% 100.00%
Total Cost 106,628 85,975 101,994 57,758 71,349 93,028 97,408 1.52%
  YoY % 24.02% -15.71% 76.59% -19.05% -23.30% -4.50% -
  Horiz. % 109.47% 88.26% 104.71% 59.29% 73.25% 95.50% 100.00%
Net Worth 301,636 267,229 160,361 209,901 182,288 169,838 168,954 10.14%
  YoY % 12.88% 66.64% -23.60% 15.15% 7.33% 0.52% -
  Horiz. % 178.53% 158.17% 94.91% 124.24% 107.89% 100.52% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 9,626 8,000 6,013 - - - - -
  YoY % 20.32% 33.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.08% 133.05% 100.00% - - - -
Div Payout % 28.71 % 22.12 % 17.63 % - % - % - % - % -
  YoY % 29.79% 25.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 162.85% 125.47% 100.00% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 301,636 267,229 160,361 209,901 182,288 169,838 168,954 10.14%
  YoY % 12.88% 66.64% -23.60% 15.15% 7.33% 0.52% -
  Horiz. % 178.53% 158.17% 94.91% 124.24% 107.89% 100.52% 100.00%
NOSH 160,444 80,008 80,180 80,115 79,951 80,492 80,073 12.28%
  YoY % 100.53% -0.21% 0.08% 0.20% -0.67% 0.52% -
  Horiz. % 200.37% 99.92% 100.13% 100.05% 99.85% 100.52% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 23.92 % 29.61 % 25.07 % 27.83 % 15.52 % 5.32 % 18.33 % 4.53%
  YoY % -19.22% 18.11% -9.92% 79.32% 191.73% -70.98% -
  Horiz. % 130.50% 161.54% 136.77% 151.83% 84.67% 29.02% 100.00%
ROE 11.12 % 13.53 % 21.28 % 10.61 % 7.19 % 3.08 % 12.94 % -2.49%
  YoY % -17.81% -36.42% 100.57% 47.57% 133.44% -76.20% -
  Horiz. % 85.94% 104.56% 164.45% 81.99% 55.56% 23.80% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 87.36 152.66 169.76 99.89 105.64 122.07 148.95 -8.51%
  YoY % -42.77% -10.07% 69.95% -5.44% -13.46% -18.05% -
  Horiz. % 58.65% 102.49% 113.97% 67.06% 70.92% 81.95% 100.00%
EPS 20.90 45.20 42.60 27.80 16.40 6.50 27.30 -4.35%
  YoY % -53.76% 6.10% 53.24% 69.51% 152.31% -76.19% -
  Horiz. % 76.56% 165.57% 156.04% 101.83% 60.07% 23.81% 100.00%
DPS 6.00 10.00 7.50 0.00 0.00 0.00 0.00 -
  YoY % -40.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 133.33% 100.00% - - - -
NAPS 1.8800 3.3400 2.0000 2.6200 2.2800 2.1100 2.1100 -1.90%
  YoY % -43.71% 67.00% -23.66% 14.91% 8.06% 0.00% -
  Horiz. % 89.10% 158.29% 94.79% 124.17% 108.06% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 84.50 73.64 82.06 48.25 50.92 59.24 71.91 2.72%
  YoY % 14.75% -10.26% 70.07% -5.24% -14.04% -17.62% -
  Horiz. % 117.51% 102.41% 114.11% 67.10% 70.81% 82.38% 100.00%
EPS 20.22 21.80 20.57 13.43 7.91 3.15 13.18 7.39%
  YoY % -7.25% 5.98% 53.16% 69.79% 151.11% -76.10% -
  Horiz. % 153.41% 165.40% 156.07% 101.90% 60.02% 23.90% 100.00%
DPS 5.80 4.82 3.63 0.00 0.00 0.00 0.00 -
  YoY % 20.33% 32.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 159.78% 132.78% 100.00% - - - -
NAPS 1.8186 1.6111 0.9668 1.2655 1.0990 1.0240 1.0186 10.14%
  YoY % 12.88% 66.64% -23.60% 15.15% 7.32% 0.53% -
  Horiz. % 178.54% 158.17% 94.91% 124.24% 107.89% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.0900 2.9600 2.5800 2.0700 1.6000 1.1000 1.6200 -
P/RPS 3.54 1.94 1.52 2.07 1.51 0.90 1.09 21.68%
  YoY % 82.47% 27.63% -26.57% 37.09% 67.78% -17.43% -
  Horiz. % 324.77% 177.98% 139.45% 189.91% 138.53% 82.57% 100.00%
P/EPS 14.78 6.55 6.06 7.45 9.76 16.92 5.93 16.43%
  YoY % 125.65% 8.09% -18.66% -23.67% -42.32% 185.33% -
  Horiz. % 249.24% 110.46% 102.19% 125.63% 164.59% 285.33% 100.00%
EY 6.76 15.27 16.49 13.43 10.25 5.91 16.85 -14.11%
  YoY % -55.73% -7.40% 22.78% 31.02% 73.43% -64.93% -
  Horiz. % 40.12% 90.62% 97.86% 79.70% 60.83% 35.07% 100.00%
DY 1.94 3.38 2.91 0.00 0.00 0.00 0.00 -
  YoY % -42.60% 16.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 116.15% 100.00% - - - -
P/NAPS 1.64 0.89 1.29 0.79 0.70 0.52 0.77 13.42%
  YoY % 84.27% -31.01% 63.29% 12.86% 34.62% -32.47% -
  Horiz. % 212.99% 115.58% 167.53% 102.60% 90.91% 67.53% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 17/05/13 18/05/12 06/05/11 07/05/10 08/05/09 09/05/08 -
Price 4.0700 3.7700 2.7900 2.3100 1.5800 1.2500 1.5300 -
P/RPS 4.66 2.47 1.64 2.31 1.50 1.02 1.03 28.59%
  YoY % 88.66% 50.61% -29.00% 54.00% 47.06% -0.97% -
  Horiz. % 452.43% 239.81% 159.22% 224.27% 145.63% 99.03% 100.00%
P/EPS 19.47 8.34 6.56 8.31 9.63 19.23 5.60 23.07%
  YoY % 133.45% 27.13% -21.06% -13.71% -49.92% 243.39% -
  Horiz. % 347.68% 148.93% 117.14% 148.39% 171.96% 343.39% 100.00%
EY 5.14 11.99 15.25 12.03 10.38 5.20 17.84 -18.72%
  YoY % -57.13% -21.38% 26.77% 15.90% 99.62% -70.85% -
  Horiz. % 28.81% 67.21% 85.48% 67.43% 58.18% 29.15% 100.00%
DY 1.47 2.65 2.69 0.00 0.00 0.00 0.00 -
  YoY % -44.53% -1.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.65% 98.51% 100.00% - - - -
P/NAPS 2.16 1.13 1.40 0.88 0.69 0.59 0.73 19.81%
  YoY % 91.15% -19.29% 59.09% 27.54% 16.95% -19.18% -
  Horiz. % 295.89% 154.79% 191.78% 120.55% 94.52% 80.82% 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