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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

581  367  452  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.51+0.065 
 KNM 0.265+0.015 
 HIBISCS 0.685+0.09 
 ARMADA 0.255+0.025 
 AIRASIA 0.825+0.12 
 XOX 0.08+0.005 
 AAX 0.115+0.005 
 NEXGRAM 0.03+0.005 
 ICON 0.14+0.015 
 VELESTO 0.175+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers