Highlights

[PTARAS] YoY Cumulative Quarter Result on 2014-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     38.16%    YoY -     -7.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 172,077 95,948 195,643 140,161 122,139 136,112 80,030 13.60%
  YoY % 79.34% -50.96% 39.58% 14.76% -10.27% 70.08% -
  Horiz. % 215.02% 119.89% 244.46% 175.14% 152.62% 170.08% 100.00%
PBT 41,586 16,291 53,771 45,706 47,137 42,515 26,342 7.90%
  YoY % 155.27% -69.70% 17.65% -3.04% 10.87% 61.40% -
  Horiz. % 157.87% 61.84% 204.13% 173.51% 178.94% 161.40% 100.00%
Tax -8,611 -3,645 -13,303 -12,173 -10,973 -8,397 -4,070 13.29%
  YoY % -136.24% 72.60% -9.28% -10.94% -30.68% -106.31% -
  Horiz. % 211.57% 89.56% 326.86% 299.09% 269.61% 206.31% 100.00%
NP 32,975 12,646 40,468 33,533 36,164 34,118 22,272 6.75%
  YoY % 160.75% -68.75% 20.68% -7.28% 6.00% 53.19% -
  Horiz. % 148.06% 56.78% 181.70% 150.56% 162.37% 153.19% 100.00%
NP to SH 32,975 12,646 40,468 33,533 36,164 34,118 22,272 6.75%
  YoY % 160.75% -68.75% 20.68% -7.28% 6.00% 53.19% -
  Horiz. % 148.06% 56.78% 181.70% 150.56% 162.37% 153.19% 100.00%
Tax Rate 20.71 % 22.37 % 24.74 % 26.63 % 23.28 % 19.75 % 15.45 % 5.00%
  YoY % -7.42% -9.58% -7.10% 14.39% 17.87% 27.83% -
  Horiz. % 134.05% 144.79% 160.13% 172.36% 150.68% 127.83% 100.00%
Total Cost 139,102 83,302 155,175 106,628 85,975 101,994 57,758 15.76%
  YoY % 66.99% -46.32% 45.53% 24.02% -15.71% 76.59% -
  Horiz. % 240.84% 144.23% 268.66% 184.61% 148.85% 176.59% 100.00%
Net Worth 346,074 335,605 340,189 301,636 267,229 160,361 209,901 8.68%
  YoY % 3.12% -1.35% 12.78% 12.88% 66.64% -23.60% -
  Horiz. % 164.87% 159.89% 162.07% 143.70% 127.31% 76.40% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 13,059 12,970 11,285 9,626 8,000 6,013 - -
  YoY % 0.69% 14.92% 17.24% 20.32% 33.05% 0.00% -
  Horiz. % 217.17% 215.68% 187.67% 160.08% 133.05% 100.00% -
Div Payout % 39.60 % 102.56 % 27.89 % 28.71 % 22.12 % 17.63 % - % -
  YoY % -61.39% 267.73% -2.86% 29.79% 25.47% 0.00% -
  Horiz. % 224.62% 581.74% 158.20% 162.85% 125.47% 100.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 346,074 335,605 340,189 301,636 267,229 160,361 209,901 8.68%
  YoY % 3.12% -1.35% 12.78% 12.88% 66.64% -23.60% -
  Horiz. % 164.87% 159.89% 162.07% 143.70% 127.31% 76.40% 100.00%
NOSH 163,242 162,128 161,227 160,444 80,008 80,180 80,115 12.58%
  YoY % 0.69% 0.56% 0.49% 100.53% -0.21% 0.08% -
  Horiz. % 203.76% 202.37% 201.24% 200.27% 99.87% 100.08% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 19.16 % 13.18 % 20.68 % 23.92 % 29.61 % 25.07 % 27.83 % -6.03%
  YoY % 45.37% -36.27% -13.55% -19.22% 18.11% -9.92% -
  Horiz. % 68.85% 47.36% 74.31% 85.95% 106.40% 90.08% 100.00%
ROE 9.53 % 3.77 % 11.90 % 11.12 % 13.53 % 21.28 % 10.61 % -1.77%
  YoY % 152.79% -68.32% 7.01% -17.81% -36.42% 100.57% -
  Horiz. % 89.82% 35.53% 112.16% 104.81% 127.52% 200.57% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 105.41 59.18 121.35 87.36 152.66 169.76 99.89 0.90%
  YoY % 78.12% -51.23% 38.91% -42.77% -10.07% 69.95% -
  Horiz. % 105.53% 59.25% 121.48% 87.46% 152.83% 169.95% 100.00%
EPS 20.20 7.80 25.10 20.90 45.20 42.60 27.80 -5.18%
  YoY % 158.97% -68.92% 20.10% -53.76% 6.10% 53.24% -
  Horiz. % 72.66% 28.06% 90.29% 75.18% 162.59% 153.24% 100.00%
DPS 8.00 8.00 7.00 6.00 10.00 7.50 0.00 -
  YoY % 0.00% 14.29% 16.67% -40.00% 33.33% 0.00% -
  Horiz. % 106.67% 106.67% 93.33% 80.00% 133.33% 100.00% -
NAPS 2.1200 2.0700 2.1100 1.8800 3.3400 2.0000 2.6200 -3.46%
  YoY % 2.42% -1.90% 12.23% -43.71% 67.00% -23.66% -
  Horiz. % 80.92% 79.01% 80.53% 71.76% 127.48% 76.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 103.75 57.85 117.95 84.50 73.64 82.06 48.25 13.60%
  YoY % 79.34% -50.95% 39.59% 14.75% -10.26% 70.07% -
  Horiz. % 215.03% 119.90% 244.46% 175.13% 152.62% 170.07% 100.00%
EPS 19.88 7.62 24.40 20.22 21.80 20.57 13.43 6.75%
  YoY % 160.89% -68.77% 20.67% -7.25% 5.98% 53.16% -
  Horiz. % 148.03% 56.74% 181.68% 150.56% 162.32% 153.16% 100.00%
DPS 7.87 7.82 6.80 5.80 4.82 3.63 0.00 -
  YoY % 0.64% 15.00% 17.24% 20.33% 32.78% 0.00% -
  Horiz. % 216.80% 215.43% 187.33% 159.78% 132.78% 100.00% -
NAPS 2.0865 2.0234 2.0510 1.8186 1.6111 0.9668 1.2655 8.68%
  YoY % 3.12% -1.35% 12.78% 12.88% 66.64% -23.60% -
  Horiz. % 164.88% 159.89% 162.07% 143.71% 127.31% 76.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.5200 3.6800 4.0300 3.0900 2.9600 2.5800 2.0700 -
P/RPS 3.34 6.22 3.32 3.54 1.94 1.52 2.07 8.29%
  YoY % -46.30% 87.35% -6.21% 82.47% 27.63% -26.57% -
  Horiz. % 161.35% 300.48% 160.39% 171.01% 93.72% 73.43% 100.00%
P/EPS 17.43 47.18 16.06 14.78 6.55 6.06 7.45 15.20%
  YoY % -63.06% 193.77% 8.66% 125.65% 8.09% -18.66% -
  Horiz. % 233.96% 633.29% 215.57% 198.39% 87.92% 81.34% 100.00%
EY 5.74 2.12 6.23 6.76 15.27 16.49 13.43 -13.20%
  YoY % 170.75% -65.97% -7.84% -55.73% -7.40% 22.78% -
  Horiz. % 42.74% 15.79% 46.39% 50.34% 113.70% 122.78% 100.00%
DY 2.27 2.17 1.74 1.94 3.38 2.91 0.00 -
  YoY % 4.61% 24.71% -10.31% -42.60% 16.15% 0.00% -
  Horiz. % 78.01% 74.57% 59.79% 66.67% 116.15% 100.00% -
P/NAPS 1.66 1.78 1.91 1.64 0.89 1.29 0.79 13.16%
  YoY % -6.74% -6.81% 16.46% 84.27% -31.01% 63.29% -
  Horiz. % 210.13% 225.32% 241.77% 207.59% 112.66% 163.29% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 18/05/16 15/05/15 21/05/14 17/05/13 18/05/12 06/05/11 -
Price 3.8700 3.5300 4.0800 4.0700 3.7700 2.7900 2.3100 -
P/RPS 3.67 5.96 3.36 4.66 2.47 1.64 2.31 8.01%
  YoY % -38.42% 77.38% -27.90% 88.66% 50.61% -29.00% -
  Horiz. % 158.87% 258.01% 145.45% 201.73% 106.93% 71.00% 100.00%
P/EPS 19.16 45.26 16.25 19.47 8.34 6.56 8.31 14.92%
  YoY % -57.67% 178.52% -16.54% 133.45% 27.13% -21.06% -
  Horiz. % 230.57% 544.64% 195.55% 234.30% 100.36% 78.94% 100.00%
EY 5.22 2.21 6.15 5.14 11.99 15.25 12.03 -12.98%
  YoY % 136.20% -64.07% 19.65% -57.13% -21.38% 26.77% -
  Horiz. % 43.39% 18.37% 51.12% 42.73% 99.67% 126.77% 100.00%
DY 2.07 2.27 1.72 1.47 2.65 2.69 0.00 -
  YoY % -8.81% 31.98% 17.01% -44.53% -1.49% 0.00% -
  Horiz. % 76.95% 84.39% 63.94% 54.65% 98.51% 100.00% -
P/NAPS 1.83 1.71 1.93 2.16 1.13 1.40 0.88 12.97%
  YoY % 7.02% -11.40% -10.65% 91.15% -19.29% 59.09% -
  Horiz. % 207.95% 194.32% 219.32% 245.45% 128.41% 159.09% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers