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 - 164,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 85.46 74.48 83.00 48.80 51.50 59.91 72.72 2.73%
  YoY % 14.74% -10.27% 70.08% -5.24% -14.04% -17.62% -
  Horiz. % 117.52% 102.42% 114.14% 67.11% 70.82% 82.38% 100.00%
EPS 20.45 22.05 20.80 13.58 8.00 3.19 13.33 7.39%
  YoY % -7.26% 6.01% 53.17% 69.75% 150.78% -76.07% -
  Horiz. % 153.41% 165.42% 156.04% 101.88% 60.02% 23.93% 100.00%
DPS 5.87 4.88 3.67 0.00 0.00 0.00 0.00 -
  YoY % 20.29% 32.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 159.95% 132.97% 100.00% - - - -
NAPS 1.8392 1.6294 0.9778 1.2799 1.1115 1.0356 1.0302 10.14%
  YoY % 12.88% 66.64% -23.60% 15.15% 7.33% 0.52% -
  Horiz. % 178.53% 158.16% 94.91% 124.24% 107.89% 100.52% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers