Highlights

[PTARAS] YoY Cumulative Quarter Result on 2015-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     51.66%    YoY -     20.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 73,764 172,077 95,948 195,643 140,161 122,139 136,112 -9.70%
  YoY % -57.13% 79.34% -50.96% 39.58% 14.76% -10.27% -
  Horiz. % 54.19% 126.42% 70.49% 143.74% 102.97% 89.73% 100.00%
PBT 17,109 41,586 16,291 53,771 45,706 47,137 42,515 -14.07%
  YoY % -58.86% 155.27% -69.70% 17.65% -3.04% 10.87% -
  Horiz. % 40.24% 97.81% 38.32% 126.48% 107.51% 110.87% 100.00%
Tax -5,028 -8,611 -3,645 -13,303 -12,173 -10,973 -8,397 -8.19%
  YoY % 41.61% -136.24% 72.60% -9.28% -10.94% -30.68% -
  Horiz. % 59.88% 102.55% 43.41% 158.43% 144.97% 130.68% 100.00%
NP 12,081 32,975 12,646 40,468 33,533 36,164 34,118 -15.88%
  YoY % -63.36% 160.75% -68.75% 20.68% -7.28% 6.00% -
  Horiz. % 35.41% 96.65% 37.07% 118.61% 98.29% 106.00% 100.00%
NP to SH 12,081 32,975 12,646 40,468 33,533 36,164 34,118 -15.88%
  YoY % -63.36% 160.75% -68.75% 20.68% -7.28% 6.00% -
  Horiz. % 35.41% 96.65% 37.07% 118.61% 98.29% 106.00% 100.00%
Tax Rate 29.39 % 20.71 % 22.37 % 24.74 % 26.63 % 23.28 % 19.75 % 6.85%
  YoY % 41.91% -7.42% -9.58% -7.10% 14.39% 17.87% -
  Horiz. % 148.81% 104.86% 113.27% 125.27% 134.84% 117.87% 100.00%
Total Cost 61,683 139,102 83,302 155,175 106,628 85,975 101,994 -8.04%
  YoY % -55.66% 66.99% -46.32% 45.53% 24.02% -15.71% -
  Horiz. % 60.48% 136.38% 81.67% 152.14% 104.54% 84.29% 100.00%
Net Worth 331,758 346,074 335,605 340,189 301,636 267,229 160,361 12.87%
  YoY % -4.14% 3.12% -1.35% 12.78% 12.88% 66.64% -
  Horiz. % 206.88% 215.81% 209.28% 212.14% 188.10% 166.64% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 13,204 13,059 12,970 11,285 9,626 8,000 6,013 14.00%
  YoY % 1.11% 0.69% 14.92% 17.24% 20.32% 33.05% -
  Horiz. % 219.58% 217.17% 215.68% 187.67% 160.08% 133.05% 100.00%
Div Payout % 109.30 % 39.60 % 102.56 % 27.89 % 28.71 % 22.12 % 17.63 % 35.52%
  YoY % 176.01% -61.39% 267.73% -2.86% 29.79% 25.47% -
  Horiz. % 619.97% 224.62% 581.74% 158.20% 162.85% 125.47% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 331,758 346,074 335,605 340,189 301,636 267,229 160,361 12.87%
  YoY % -4.14% 3.12% -1.35% 12.78% 12.88% 66.64% -
  Horiz. % 206.88% 215.81% 209.28% 212.14% 188.10% 166.64% 100.00%
NOSH 165,054 163,242 162,128 161,227 160,444 80,008 80,180 12.78%
  YoY % 1.11% 0.69% 0.56% 0.49% 100.53% -0.21% -
  Horiz. % 205.85% 203.59% 202.20% 201.08% 200.10% 99.79% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.38 % 19.16 % 13.18 % 20.68 % 23.92 % 29.61 % 25.07 % -6.84%
  YoY % -14.51% 45.37% -36.27% -13.55% -19.22% 18.11% -
  Horiz. % 65.34% 76.43% 52.57% 82.49% 95.41% 118.11% 100.00%
ROE 3.64 % 9.53 % 3.77 % 11.90 % 11.12 % 13.53 % 21.28 % -25.48%
  YoY % -61.80% 152.79% -68.32% 7.01% -17.81% -36.42% -
  Horiz. % 17.11% 44.78% 17.72% 55.92% 52.26% 63.58% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 44.69 105.41 59.18 121.35 87.36 152.66 169.76 -19.94%
  YoY % -57.60% 78.12% -51.23% 38.91% -42.77% -10.07% -
  Horiz. % 26.33% 62.09% 34.86% 71.48% 51.46% 89.93% 100.00%
EPS 7.30 20.20 7.80 25.10 20.90 45.20 42.60 -25.46%
  YoY % -63.86% 158.97% -68.92% 20.10% -53.76% 6.10% -
  Horiz. % 17.14% 47.42% 18.31% 58.92% 49.06% 106.10% 100.00%
DPS 8.00 8.00 8.00 7.00 6.00 10.00 7.50 1.08%
  YoY % 0.00% 0.00% 14.29% 16.67% -40.00% 33.33% -
  Horiz. % 106.67% 106.67% 106.67% 93.33% 80.00% 133.33% 100.00%
NAPS 2.0100 2.1200 2.0700 2.1100 1.8800 3.3400 2.0000 0.08%
  YoY % -5.19% 2.42% -1.90% 12.23% -43.71% 67.00% -
  Horiz. % 100.50% 106.00% 103.50% 105.50% 94.00% 167.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 44.47 103.75 57.85 117.95 84.50 73.64 82.06 -9.70%
  YoY % -57.14% 79.34% -50.95% 39.59% 14.75% -10.26% -
  Horiz. % 54.19% 126.43% 70.50% 143.74% 102.97% 89.74% 100.00%
EPS 7.28 19.88 7.62 24.40 20.22 21.80 20.57 -15.89%
  YoY % -63.38% 160.89% -68.77% 20.67% -7.25% 5.98% -
  Horiz. % 35.39% 96.65% 37.04% 118.62% 98.30% 105.98% 100.00%
DPS 7.96 7.87 7.82 6.80 5.80 4.82 3.63 13.97%
  YoY % 1.14% 0.64% 15.00% 17.24% 20.33% 32.78% -
  Horiz. % 219.28% 216.80% 215.43% 187.33% 159.78% 132.78% 100.00%
NAPS 2.0002 2.0865 2.0234 2.0510 1.8186 1.6111 0.9668 12.88%
  YoY % -4.14% 3.12% -1.35% 12.78% 12.88% 66.64% -
  Horiz. % 206.89% 215.82% 209.29% 212.14% 188.11% 166.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.2000 3.5200 3.6800 4.0300 3.0900 2.9600 2.5800 -
P/RPS 7.16 3.34 6.22 3.32 3.54 1.94 1.52 29.46%
  YoY % 114.37% -46.30% 87.35% -6.21% 82.47% 27.63% -
  Horiz. % 471.05% 219.74% 409.21% 218.42% 232.89% 127.63% 100.00%
P/EPS 43.72 17.43 47.18 16.06 14.78 6.55 6.06 38.99%
  YoY % 150.83% -63.06% 193.77% 8.66% 125.65% 8.09% -
  Horiz. % 721.45% 287.62% 778.55% 265.02% 243.89% 108.09% 100.00%
EY 2.29 5.74 2.12 6.23 6.76 15.27 16.49 -28.03%
  YoY % -60.10% 170.75% -65.97% -7.84% -55.73% -7.40% -
  Horiz. % 13.89% 34.81% 12.86% 37.78% 40.99% 92.60% 100.00%
DY 2.50 2.27 2.17 1.74 1.94 3.38 2.91 -2.50%
  YoY % 10.13% 4.61% 24.71% -10.31% -42.60% 16.15% -
  Horiz. % 85.91% 78.01% 74.57% 59.79% 66.67% 116.15% 100.00%
P/NAPS 1.59 1.66 1.78 1.91 1.64 0.89 1.29 3.54%
  YoY % -4.22% -6.74% -6.81% 16.46% 84.27% -31.01% -
  Horiz. % 123.26% 128.68% 137.98% 148.06% 127.13% 68.99% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 26/05/17 18/05/16 15/05/15 21/05/14 17/05/13 18/05/12 -
Price 2.9500 3.8700 3.5300 4.0800 4.0700 3.7700 2.7900 -
P/RPS 6.60 3.67 5.96 3.36 4.66 2.47 1.64 26.11%
  YoY % 79.84% -38.42% 77.38% -27.90% 88.66% 50.61% -
  Horiz. % 402.44% 223.78% 363.41% 204.88% 284.15% 150.61% 100.00%
P/EPS 40.30 19.16 45.26 16.25 19.47 8.34 6.56 35.31%
  YoY % 110.33% -57.67% 178.52% -16.54% 133.45% 27.13% -
  Horiz. % 614.33% 292.07% 689.94% 247.71% 296.80% 127.13% 100.00%
EY 2.48 5.22 2.21 6.15 5.14 11.99 15.25 -26.11%
  YoY % -52.49% 136.20% -64.07% 19.65% -57.13% -21.38% -
  Horiz. % 16.26% 34.23% 14.49% 40.33% 33.70% 78.62% 100.00%
DY 2.71 2.07 2.27 1.72 1.47 2.65 2.69 0.12%
  YoY % 30.92% -8.81% 31.98% 17.01% -44.53% -1.49% -
  Horiz. % 100.74% 76.95% 84.39% 63.94% 54.65% 98.51% 100.00%
P/NAPS 1.47 1.83 1.71 1.93 2.16 1.13 1.40 0.82%
  YoY % -19.67% 7.02% -11.40% -10.65% 91.15% -19.29% -
  Horiz. % 105.00% 130.71% 122.14% 137.86% 154.29% 80.71% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers