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 - 166,384
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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers