Highlights

[PTARAS] YoY Cumulative Quarter Result on 2012-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     35.58%    YoY -     53.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 195,643 140,161 122,139 136,112 80,030 84,461 98,260 12.16%
  YoY % 39.58% 14.76% -10.27% 70.08% -5.25% -14.04% -
  Horiz. % 199.11% 142.64% 124.30% 138.52% 81.45% 85.96% 100.00%
PBT 53,771 45,706 47,137 42,515 26,342 17,103 9,906 32.55%
  YoY % 17.65% -3.04% 10.87% 61.40% 54.02% 72.65% -
  Horiz. % 542.81% 461.40% 475.84% 429.18% 265.92% 172.65% 100.00%
Tax -13,303 -12,173 -10,973 -8,397 -4,070 -3,991 -4,674 19.04%
  YoY % -9.28% -10.94% -30.68% -106.31% -1.98% 14.61% -
  Horiz. % 284.62% 260.44% 234.77% 179.65% 87.08% 85.39% 100.00%
NP 40,468 33,533 36,164 34,118 22,272 13,112 5,232 40.61%
  YoY % 20.68% -7.28% 6.00% 53.19% 69.86% 150.61% -
  Horiz. % 773.47% 640.92% 691.21% 652.10% 425.69% 250.61% 100.00%
NP to SH 40,468 33,533 36,164 34,118 22,272 13,112 5,232 40.61%
  YoY % 20.68% -7.28% 6.00% 53.19% 69.86% 150.61% -
  Horiz. % 773.47% 640.92% 691.21% 652.10% 425.69% 250.61% 100.00%
Tax Rate 24.74 % 26.63 % 23.28 % 19.75 % 15.45 % 23.34 % 47.18 % -10.20%
  YoY % -7.10% 14.39% 17.87% 27.83% -33.80% -50.53% -
  Horiz. % 52.44% 56.44% 49.34% 41.86% 32.75% 49.47% 100.00%
Total Cost 155,175 106,628 85,975 101,994 57,758 71,349 93,028 8.90%
  YoY % 45.53% 24.02% -15.71% 76.59% -19.05% -23.30% -
  Horiz. % 166.80% 114.62% 92.42% 109.64% 62.09% 76.70% 100.00%
Net Worth 340,189 301,636 267,229 160,361 209,901 182,288 169,838 12.27%
  YoY % 12.78% 12.88% 66.64% -23.60% 15.15% 7.33% -
  Horiz. % 200.30% 177.60% 157.34% 94.42% 123.59% 107.33% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 11,285 9,626 8,000 6,013 - - - -
  YoY % 17.24% 20.32% 33.05% 0.00% 0.00% 0.00% -
  Horiz. % 187.67% 160.08% 133.05% 100.00% - - -
Div Payout % 27.89 % 28.71 % 22.12 % 17.63 % - % - % - % -
  YoY % -2.86% 29.79% 25.47% 0.00% 0.00% 0.00% -
  Horiz. % 158.20% 162.85% 125.47% 100.00% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 340,189 301,636 267,229 160,361 209,901 182,288 169,838 12.27%
  YoY % 12.78% 12.88% 66.64% -23.60% 15.15% 7.33% -
  Horiz. % 200.30% 177.60% 157.34% 94.42% 123.59% 107.33% 100.00%
NOSH 161,227 160,444 80,008 80,180 80,115 79,951 80,492 12.27%
  YoY % 0.49% 100.53% -0.21% 0.08% 0.20% -0.67% -
  Horiz. % 200.30% 199.33% 99.40% 99.61% 99.53% 99.33% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 20.68 % 23.92 % 29.61 % 25.07 % 27.83 % 15.52 % 5.32 % 25.38%
  YoY % -13.55% -19.22% 18.11% -9.92% 79.32% 191.73% -
  Horiz. % 388.72% 449.62% 556.58% 471.24% 523.12% 291.73% 100.00%
ROE 11.90 % 11.12 % 13.53 % 21.28 % 10.61 % 7.19 % 3.08 % 25.25%
  YoY % 7.01% -17.81% -36.42% 100.57% 47.57% 133.44% -
  Horiz. % 386.36% 361.04% 439.29% 690.91% 344.48% 233.44% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 121.35 87.36 152.66 169.76 99.89 105.64 122.07 -0.10%
  YoY % 38.91% -42.77% -10.07% 69.95% -5.44% -13.46% -
  Horiz. % 99.41% 71.57% 125.06% 139.07% 81.83% 86.54% 100.00%
EPS 25.10 20.90 45.20 42.60 27.80 16.40 6.50 25.24%
  YoY % 20.10% -53.76% 6.10% 53.24% 69.51% 152.31% -
  Horiz. % 386.15% 321.54% 695.38% 655.38% 427.69% 252.31% 100.00%
DPS 7.00 6.00 10.00 7.50 0.00 0.00 0.00 -
  YoY % 16.67% -40.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 80.00% 133.33% 100.00% - - -
NAPS 2.1100 1.8800 3.3400 2.0000 2.6200 2.2800 2.1100 -
  YoY % 12.23% -43.71% 67.00% -23.66% 14.91% 8.06% -
  Horiz. % 100.00% 89.10% 158.29% 94.79% 124.17% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 117.95 84.50 73.64 82.06 48.25 50.92 59.24 12.16%
  YoY % 39.59% 14.75% -10.26% 70.07% -5.24% -14.04% -
  Horiz. % 199.11% 142.64% 124.31% 138.52% 81.45% 85.96% 100.00%
EPS 24.40 20.22 21.80 20.57 13.43 7.91 3.15 40.64%
  YoY % 20.67% -7.25% 5.98% 53.16% 69.79% 151.11% -
  Horiz. % 774.60% 641.90% 692.06% 653.02% 426.35% 251.11% 100.00%
DPS 6.80 5.80 4.82 3.63 0.00 0.00 0.00 -
  YoY % 17.24% 20.33% 32.78% 0.00% 0.00% 0.00% -
  Horiz. % 187.33% 159.78% 132.78% 100.00% - - -
NAPS 2.0510 1.8186 1.6111 0.9668 1.2655 1.0990 1.0240 12.27%
  YoY % 12.78% 12.88% 66.64% -23.60% 15.15% 7.32% -
  Horiz. % 200.29% 177.60% 157.33% 94.41% 123.58% 107.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.0300 3.0900 2.9600 2.5800 2.0700 1.6000 1.1000 -
P/RPS 3.32 3.54 1.94 1.52 2.07 1.51 0.90 24.29%
  YoY % -6.21% 82.47% 27.63% -26.57% 37.09% 67.78% -
  Horiz. % 368.89% 393.33% 215.56% 168.89% 230.00% 167.78% 100.00%
P/EPS 16.06 14.78 6.55 6.06 7.45 9.76 16.92 -0.87%
  YoY % 8.66% 125.65% 8.09% -18.66% -23.67% -42.32% -
  Horiz. % 94.92% 87.35% 38.71% 35.82% 44.03% 57.68% 100.00%
EY 6.23 6.76 15.27 16.49 13.43 10.25 5.91 0.88%
  YoY % -7.84% -55.73% -7.40% 22.78% 31.02% 73.43% -
  Horiz. % 105.41% 114.38% 258.38% 279.02% 227.24% 173.43% 100.00%
DY 1.74 1.94 3.38 2.91 0.00 0.00 0.00 -
  YoY % -10.31% -42.60% 16.15% 0.00% 0.00% 0.00% -
  Horiz. % 59.79% 66.67% 116.15% 100.00% - - -
P/NAPS 1.91 1.64 0.89 1.29 0.79 0.70 0.52 24.20%
  YoY % 16.46% 84.27% -31.01% 63.29% 12.86% 34.62% -
  Horiz. % 367.31% 315.38% 171.15% 248.08% 151.92% 134.62% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 21/05/14 17/05/13 18/05/12 06/05/11 07/05/10 08/05/09 -
Price 4.0800 4.0700 3.7700 2.7900 2.3100 1.5800 1.2500 -
P/RPS 3.36 4.66 2.47 1.64 2.31 1.50 1.02 21.97%
  YoY % -27.90% 88.66% 50.61% -29.00% 54.00% 47.06% -
  Horiz. % 329.41% 456.86% 242.16% 160.78% 226.47% 147.06% 100.00%
P/EPS 16.25 19.47 8.34 6.56 8.31 9.63 19.23 -2.77%
  YoY % -16.54% 133.45% 27.13% -21.06% -13.71% -49.92% -
  Horiz. % 84.50% 101.25% 43.37% 34.11% 43.21% 50.08% 100.00%
EY 6.15 5.14 11.99 15.25 12.03 10.38 5.20 2.83%
  YoY % 19.65% -57.13% -21.38% 26.77% 15.90% 99.62% -
  Horiz. % 118.27% 98.85% 230.58% 293.27% 231.35% 199.62% 100.00%
DY 1.72 1.47 2.65 2.69 0.00 0.00 0.00 -
  YoY % 17.01% -44.53% -1.49% 0.00% 0.00% 0.00% -
  Horiz. % 63.94% 54.65% 98.51% 100.00% - - -
P/NAPS 1.93 2.16 1.13 1.40 0.88 0.69 0.59 21.83%
  YoY % -10.65% 91.15% -19.29% 59.09% 27.54% 16.95% -
  Horiz. % 327.12% 366.10% 191.53% 237.29% 149.15% 116.95% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS