Highlights

[PTARAS] YoY Quarter Result on 2012-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     20.40%    YoY -     5.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 47,356 61,746 50,706 49,060 45,906 21,270 32,035 6.73%
  YoY % -23.31% 21.77% 3.36% 6.87% 115.83% -33.60% -
  Horiz. % 147.83% 192.75% 158.28% 153.15% 143.30% 66.40% 100.00%
PBT 14,799 25,458 20,015 15,349 13,315 8,945 6,882 13.60%
  YoY % -41.87% 27.19% 30.40% 15.28% 48.85% 29.98% -
  Horiz. % 215.04% 369.92% 290.83% 223.03% 193.48% 129.98% 100.00%
Tax -3,346 -4,754 -3,862 -4,570 -3,132 -1,320 -644 31.59%
  YoY % 29.62% -23.10% 15.49% -45.91% -137.27% -104.97% -
  Horiz. % 519.57% 738.20% 599.69% 709.63% 486.34% 204.97% 100.00%
NP 11,453 20,704 16,153 10,779 10,183 7,625 6,238 10.65%
  YoY % -44.68% 28.17% 49.86% 5.85% 33.55% 22.23% -
  Horiz. % 183.60% 331.90% 258.95% 172.80% 163.24% 122.23% 100.00%
NP to SH 11,453 20,704 16,153 10,779 10,183 7,625 6,238 10.65%
  YoY % -44.68% 28.17% 49.86% 5.85% 33.55% 22.23% -
  Horiz. % 183.60% 331.90% 258.95% 172.80% 163.24% 122.23% 100.00%
Tax Rate 22.61 % 18.67 % 19.30 % 29.77 % 23.52 % 14.76 % 9.36 % 15.83%
  YoY % 21.10% -3.26% -35.17% 26.57% 59.35% 57.69% -
  Horiz. % 241.56% 199.47% 206.20% 318.06% 251.28% 157.69% 100.00%
Total Cost 35,903 41,042 34,553 38,281 35,723 13,645 25,797 5.66%
  YoY % -12.52% 18.78% -9.74% 7.16% 161.80% -47.11% -
  Horiz. % 139.18% 159.10% 133.94% 148.39% 138.48% 52.89% 100.00%
Net Worth 343,590 308,152 272,431 160,168 220,498 191,026 175,143 11.88%
  YoY % 11.50% 13.11% 70.09% -27.36% 15.43% 9.07% -
  Horiz. % 196.18% 175.94% 155.55% 91.45% 125.90% 109.07% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 17,744 14,444 12,054 10,010 15,234 12,039 7,997 14.20%
  YoY % 22.84% 19.83% 20.42% -34.29% 26.54% 50.54% -
  Horiz. % 221.87% 180.62% 150.73% 125.17% 190.49% 150.54% 100.00%
Div Payout % 154.93 % 69.77 % 74.63 % 92.87 % 149.61 % 157.89 % 128.21 % 3.20%
  YoY % 122.06% -6.51% -19.64% -37.93% -5.24% 23.15% -
  Horiz. % 120.84% 54.42% 58.21% 72.44% 116.69% 123.15% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 343,590 308,152 272,431 160,168 220,498 191,026 175,143 11.88%
  YoY % 11.50% 13.11% 70.09% -27.36% 15.43% 9.07% -
  Horiz. % 196.18% 175.94% 155.55% 91.45% 125.90% 109.07% 100.00%
NOSH 161,309 160,496 80,363 80,084 80,181 80,263 79,974 12.40%
  YoY % 0.51% 99.71% 0.35% -0.12% -0.10% 0.36% -
  Horiz. % 201.70% 200.68% 100.49% 100.14% 100.26% 100.36% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 24.18 % 33.53 % 31.86 % 21.97 % 22.18 % 35.85 % 19.47 % 3.68%
  YoY % -27.89% 5.24% 45.02% -0.95% -38.13% 84.13% -
  Horiz. % 124.19% 172.21% 163.64% 112.84% 113.92% 184.13% 100.00%
ROE 3.33 % 6.72 % 5.93 % 6.73 % 4.62 % 3.99 % 3.56 % -1.11%
  YoY % -50.45% 13.32% -11.89% 45.67% 15.79% 12.08% -
  Horiz. % 93.54% 188.76% 166.57% 189.04% 129.78% 112.08% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 29.36 38.47 63.10 61.26 57.25 26.50 40.06 -5.05%
  YoY % -23.68% -39.03% 3.00% 7.00% 116.04% -33.85% -
  Horiz. % 73.29% 96.03% 157.51% 152.92% 142.91% 66.15% 100.00%
EPS 7.10 12.90 20.10 13.50 12.70 9.50 7.80 -1.55%
  YoY % -44.96% -35.82% 48.89% 6.30% 33.68% 21.79% -
  Horiz. % 91.03% 165.38% 257.69% 173.08% 162.82% 121.79% 100.00%
DPS 11.00 9.00 15.00 12.50 19.00 15.00 10.00 1.60%
  YoY % 22.22% -40.00% 20.00% -34.21% 26.67% 50.00% -
  Horiz. % 110.00% 90.00% 150.00% 125.00% 190.00% 150.00% 100.00%
NAPS 2.1300 1.9200 3.3900 2.0000 2.7500 2.3800 2.1900 -0.46%
  YoY % 10.94% -43.36% 69.50% -27.27% 15.55% 8.68% -
  Horiz. % 97.26% 87.67% 154.79% 91.32% 125.57% 108.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 28.55 37.23 30.57 29.58 27.68 12.82 19.31 6.73%
  YoY % -23.31% 21.79% 3.35% 6.86% 115.91% -33.61% -
  Horiz. % 147.85% 192.80% 158.31% 153.18% 143.35% 66.39% 100.00%
EPS 6.91 12.48 9.74 6.50 6.14 4.60 3.76 10.67%
  YoY % -44.63% 28.13% 49.85% 5.86% 33.48% 22.34% -
  Horiz. % 183.78% 331.91% 259.04% 172.87% 163.30% 122.34% 100.00%
DPS 10.70 8.71 7.27 6.04 9.18 7.26 4.82 14.21%
  YoY % 22.85% 19.81% 20.36% -34.20% 26.45% 50.62% -
  Horiz. % 221.99% 180.71% 150.83% 125.31% 190.46% 150.62% 100.00%
NAPS 2.0715 1.8579 1.6425 0.9657 1.3294 1.1517 1.0559 11.88%
  YoY % 11.50% 13.11% 70.08% -27.36% 15.43% 9.07% -
  Horiz. % 196.18% 175.95% 155.55% 91.46% 125.90% 109.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.7700 4.4000 4.8200 2.6900 2.3500 1.6700 1.3400 -
P/RPS 12.84 11.44 7.64 4.39 4.10 6.30 3.35 25.09%
  YoY % 12.24% 49.74% 74.03% 7.07% -34.92% 88.06% -
  Horiz. % 383.28% 341.49% 228.06% 131.04% 122.39% 188.06% 100.00%
P/EPS 53.10 34.11 23.98 19.99 18.50 17.58 17.18 20.68%
  YoY % 55.67% 42.24% 19.96% 8.05% 5.23% 2.33% -
  Horiz. % 309.08% 198.54% 139.58% 116.36% 107.68% 102.33% 100.00%
EY 1.88 2.93 4.17 5.00 5.40 5.69 5.82 -17.16%
  YoY % -35.84% -29.74% -16.60% -7.41% -5.10% -2.23% -
  Horiz. % 32.30% 50.34% 71.65% 85.91% 92.78% 97.77% 100.00%
DY 2.92 2.05 3.11 4.65 8.09 8.98 7.46 -14.47%
  YoY % 42.44% -34.08% -33.12% -42.52% -9.91% 20.38% -
  Horiz. % 39.14% 27.48% 41.69% 62.33% 108.45% 120.38% 100.00%
P/NAPS 1.77 2.29 1.42 1.35 0.85 0.70 0.61 19.42%
  YoY % -22.71% 61.27% 5.19% 58.82% 21.43% 14.75% -
  Horiz. % 290.16% 375.41% 232.79% 221.31% 139.34% 114.75% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 27/08/13 28/08/12 23/08/11 26/08/10 28/08/09 -
Price 3.1100 4.4400 5.2400 2.8200 2.2000 1.6700 1.4800 -
P/RPS 10.59 11.54 8.30 4.60 3.84 6.30 3.69 19.20%
  YoY % -8.23% 39.04% 80.43% 19.79% -39.05% 70.73% -
  Horiz. % 286.99% 312.74% 224.93% 124.66% 104.07% 170.73% 100.00%
P/EPS 43.80 34.42 26.07 20.95 17.32 17.58 18.97 14.96%
  YoY % 27.25% 32.03% 24.44% 20.96% -1.48% -7.33% -
  Horiz. % 230.89% 181.44% 137.43% 110.44% 91.30% 92.67% 100.00%
EY 2.28 2.91 3.84 4.77 5.77 5.69 5.27 -13.03%
  YoY % -21.65% -24.22% -19.50% -17.33% 1.41% 7.97% -
  Horiz. % 43.26% 55.22% 72.87% 90.51% 109.49% 107.97% 100.00%
DY 3.54 2.03 2.86 4.43 8.64 8.98 6.76 -10.22%
  YoY % 74.38% -29.02% -35.44% -48.73% -3.79% 32.84% -
  Horiz. % 52.37% 30.03% 42.31% 65.53% 127.81% 132.84% 100.00%
P/NAPS 1.46 2.31 1.55 1.41 0.80 0.70 0.68 13.57%
  YoY % -36.80% 49.03% 9.93% 76.25% 14.29% 2.94% -
  Horiz. % 214.71% 339.71% 227.94% 207.35% 117.65% 102.94% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers