Highlights

[PTARAS] YoY Cumulative Quarter Result on 2013-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     60.51%    YoY -     6.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 95,948 195,643 140,161 122,139 136,112 80,030 84,461 2.15%
  YoY % -50.96% 39.58% 14.76% -10.27% 70.08% -5.25% -
  Horiz. % 113.60% 231.64% 165.95% 144.61% 161.15% 94.75% 100.00%
PBT 16,291 53,771 45,706 47,137 42,515 26,342 17,103 -0.81%
  YoY % -69.70% 17.65% -3.04% 10.87% 61.40% 54.02% -
  Horiz. % 95.25% 314.40% 267.24% 275.61% 248.58% 154.02% 100.00%
Tax -3,645 -13,303 -12,173 -10,973 -8,397 -4,070 -3,991 -1.50%
  YoY % 72.60% -9.28% -10.94% -30.68% -106.31% -1.98% -
  Horiz. % 91.33% 333.32% 305.01% 274.94% 210.40% 101.98% 100.00%
NP 12,646 40,468 33,533 36,164 34,118 22,272 13,112 -0.60%
  YoY % -68.75% 20.68% -7.28% 6.00% 53.19% 69.86% -
  Horiz. % 96.45% 308.63% 255.74% 275.81% 260.20% 169.86% 100.00%
NP to SH 12,646 40,468 33,533 36,164 34,118 22,272 13,112 -0.60%
  YoY % -68.75% 20.68% -7.28% 6.00% 53.19% 69.86% -
  Horiz. % 96.45% 308.63% 255.74% 275.81% 260.20% 169.86% 100.00%
Tax Rate 22.37 % 24.74 % 26.63 % 23.28 % 19.75 % 15.45 % 23.34 % -0.70%
  YoY % -9.58% -7.10% 14.39% 17.87% 27.83% -33.80% -
  Horiz. % 95.84% 106.00% 114.10% 99.74% 84.62% 66.20% 100.00%
Total Cost 83,302 155,175 106,628 85,975 101,994 57,758 71,349 2.61%
  YoY % -46.32% 45.53% 24.02% -15.71% 76.59% -19.05% -
  Horiz. % 116.75% 217.49% 149.45% 120.50% 142.95% 80.95% 100.00%
Net Worth 335,605 340,189 301,636 267,229 160,361 209,901 182,288 10.70%
  YoY % -1.35% 12.78% 12.88% 66.64% -23.60% 15.15% -
  Horiz. % 184.11% 186.62% 165.47% 146.60% 87.97% 115.15% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 12,970 11,285 9,626 8,000 6,013 - - -
  YoY % 14.92% 17.24% 20.32% 33.05% 0.00% 0.00% -
  Horiz. % 215.68% 187.67% 160.08% 133.05% 100.00% - -
Div Payout % 102.56 % 27.89 % 28.71 % 22.12 % 17.63 % - % - % -
  YoY % 267.73% -2.86% 29.79% 25.47% 0.00% 0.00% -
  Horiz. % 581.74% 158.20% 162.85% 125.47% 100.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 335,605 340,189 301,636 267,229 160,361 209,901 182,288 10.70%
  YoY % -1.35% 12.78% 12.88% 66.64% -23.60% 15.15% -
  Horiz. % 184.11% 186.62% 165.47% 146.60% 87.97% 115.15% 100.00%
NOSH 162,128 161,227 160,444 80,008 80,180 80,115 79,951 12.49%
  YoY % 0.56% 0.49% 100.53% -0.21% 0.08% 0.20% -
  Horiz. % 202.78% 201.66% 200.68% 100.07% 100.29% 100.20% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.18 % 20.68 % 23.92 % 29.61 % 25.07 % 27.83 % 15.52 % -2.68%
  YoY % -36.27% -13.55% -19.22% 18.11% -9.92% 79.32% -
  Horiz. % 84.92% 133.25% 154.12% 190.79% 161.53% 179.32% 100.00%
ROE 3.77 % 11.90 % 11.12 % 13.53 % 21.28 % 10.61 % 7.19 % -10.19%
  YoY % -68.32% 7.01% -17.81% -36.42% 100.57% 47.57% -
  Horiz. % 52.43% 165.51% 154.66% 188.18% 295.97% 147.57% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 59.18 121.35 87.36 152.66 169.76 99.89 105.64 -9.20%
  YoY % -51.23% 38.91% -42.77% -10.07% 69.95% -5.44% -
  Horiz. % 56.02% 114.87% 82.70% 144.51% 160.70% 94.56% 100.00%
EPS 7.80 25.10 20.90 45.20 42.60 27.80 16.40 -11.64%
  YoY % -68.92% 20.10% -53.76% 6.10% 53.24% 69.51% -
  Horiz. % 47.56% 153.05% 127.44% 275.61% 259.76% 169.51% 100.00%
DPS 8.00 7.00 6.00 10.00 7.50 0.00 0.00 -
  YoY % 14.29% 16.67% -40.00% 33.33% 0.00% 0.00% -
  Horiz. % 106.67% 93.33% 80.00% 133.33% 100.00% - -
NAPS 2.0700 2.1100 1.8800 3.3400 2.0000 2.6200 2.2800 -1.60%
  YoY % -1.90% 12.23% -43.71% 67.00% -23.66% 14.91% -
  Horiz. % 90.79% 92.54% 82.46% 146.49% 87.72% 114.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 57.85 117.95 84.50 73.64 82.06 48.25 50.92 2.15%
  YoY % -50.95% 39.59% 14.75% -10.26% 70.07% -5.24% -
  Horiz. % 113.61% 231.64% 165.95% 144.62% 161.15% 94.76% 100.00%
EPS 7.62 24.40 20.22 21.80 20.57 13.43 7.91 -0.62%
  YoY % -68.77% 20.67% -7.25% 5.98% 53.16% 69.79% -
  Horiz. % 96.33% 308.47% 255.63% 275.60% 260.05% 169.79% 100.00%
DPS 7.82 6.80 5.80 4.82 3.63 0.00 0.00 -
  YoY % 15.00% 17.24% 20.33% 32.78% 0.00% 0.00% -
  Horiz. % 215.43% 187.33% 159.78% 132.78% 100.00% - -
NAPS 2.0234 2.0510 1.8186 1.6111 0.9668 1.2655 1.0990 10.70%
  YoY % -1.35% 12.78% 12.88% 66.64% -23.60% 15.15% -
  Horiz. % 184.11% 186.62% 165.48% 146.60% 87.97% 115.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.6800 4.0300 3.0900 2.9600 2.5800 2.0700 1.6000 -
P/RPS 6.22 3.32 3.54 1.94 1.52 2.07 1.51 26.58%
  YoY % 87.35% -6.21% 82.47% 27.63% -26.57% 37.09% -
  Horiz. % 411.92% 219.87% 234.44% 128.48% 100.66% 137.09% 100.00%
P/EPS 47.18 16.06 14.78 6.55 6.06 7.45 9.76 30.00%
  YoY % 193.77% 8.66% 125.65% 8.09% -18.66% -23.67% -
  Horiz. % 483.40% 164.55% 151.43% 67.11% 62.09% 76.33% 100.00%
EY 2.12 6.23 6.76 15.27 16.49 13.43 10.25 -23.08%
  YoY % -65.97% -7.84% -55.73% -7.40% 22.78% 31.02% -
  Horiz. % 20.68% 60.78% 65.95% 148.98% 160.88% 131.02% 100.00%
DY 2.17 1.74 1.94 3.38 2.91 0.00 0.00 -
  YoY % 24.71% -10.31% -42.60% 16.15% 0.00% 0.00% -
  Horiz. % 74.57% 59.79% 66.67% 116.15% 100.00% - -
P/NAPS 1.78 1.91 1.64 0.89 1.29 0.79 0.70 16.81%
  YoY % -6.81% 16.46% 84.27% -31.01% 63.29% 12.86% -
  Horiz. % 254.29% 272.86% 234.29% 127.14% 184.29% 112.86% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 15/05/15 21/05/14 17/05/13 18/05/12 06/05/11 07/05/10 -
Price 3.5300 4.0800 4.0700 3.7700 2.7900 2.3100 1.5800 -
P/RPS 5.96 3.36 4.66 2.47 1.64 2.31 1.50 25.83%
  YoY % 77.38% -27.90% 88.66% 50.61% -29.00% 54.00% -
  Horiz. % 397.33% 224.00% 310.67% 164.67% 109.33% 154.00% 100.00%
P/EPS 45.26 16.25 19.47 8.34 6.56 8.31 9.63 29.39%
  YoY % 178.52% -16.54% 133.45% 27.13% -21.06% -13.71% -
  Horiz. % 469.99% 168.74% 202.18% 86.60% 68.12% 86.29% 100.00%
EY 2.21 6.15 5.14 11.99 15.25 12.03 10.38 -22.71%
  YoY % -64.07% 19.65% -57.13% -21.38% 26.77% 15.90% -
  Horiz. % 21.29% 59.25% 49.52% 115.51% 146.92% 115.90% 100.00%
DY 2.27 1.72 1.47 2.65 2.69 0.00 0.00 -
  YoY % 31.98% 17.01% -44.53% -1.49% 0.00% 0.00% -
  Horiz. % 84.39% 63.94% 54.65% 98.51% 100.00% - -
P/NAPS 1.71 1.93 2.16 1.13 1.40 0.88 0.69 16.31%
  YoY % -11.40% -10.65% 91.15% -19.29% 59.09% 27.54% -
  Horiz. % 247.83% 279.71% 313.04% 163.77% 202.90% 127.54% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. EPF stake buoys Top Glove's rise as Covid-19 cases climb gloveharicut
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
PARTNERS & BROKERS