Highlights

[PTARAS] YoY Quarter Result on 2013-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     16.94%    YoY -     49.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 40,926 47,356 61,746 50,706 49,060 45,906 21,270 11.51%
  YoY % -13.58% -23.31% 21.77% 3.36% 6.87% 115.83% -
  Horiz. % 192.41% 222.64% 290.30% 238.39% 230.65% 215.83% 100.00%
PBT 6,749 14,799 25,458 20,015 15,349 13,315 8,945 -4.58%
  YoY % -54.40% -41.87% 27.19% 30.40% 15.28% 48.85% -
  Horiz. % 75.45% 165.44% 284.61% 223.76% 171.59% 148.85% 100.00%
Tax -1,609 -3,346 -4,754 -3,862 -4,570 -3,132 -1,320 3.35%
  YoY % 51.91% 29.62% -23.10% 15.49% -45.91% -137.27% -
  Horiz. % 121.89% 253.48% 360.15% 292.58% 346.21% 237.27% 100.00%
NP 5,140 11,453 20,704 16,153 10,779 10,183 7,625 -6.36%
  YoY % -55.12% -44.68% 28.17% 49.86% 5.85% 33.55% -
  Horiz. % 67.41% 150.20% 271.53% 211.84% 141.36% 133.55% 100.00%
NP to SH 5,140 11,453 20,704 16,153 10,779 10,183 7,625 -6.36%
  YoY % -55.12% -44.68% 28.17% 49.86% 5.85% 33.55% -
  Horiz. % 67.41% 150.20% 271.53% 211.84% 141.36% 133.55% 100.00%
Tax Rate 23.84 % 22.61 % 18.67 % 19.30 % 29.77 % 23.52 % 14.76 % 8.31%
  YoY % 5.44% 21.10% -3.26% -35.17% 26.57% 59.35% -
  Horiz. % 161.52% 153.18% 126.49% 130.76% 201.69% 159.35% 100.00%
Total Cost 35,786 35,903 41,042 34,553 38,281 35,723 13,645 17.42%
  YoY % -0.33% -12.52% 18.78% -9.74% 7.16% 161.80% -
  Horiz. % 262.26% 263.12% 300.78% 253.23% 280.55% 261.80% 100.00%
Net Worth 326,068 343,590 308,152 272,431 160,168 220,498 191,026 9.31%
  YoY % -5.10% 11.50% 13.11% 70.09% -27.36% 15.43% -
  Horiz. % 170.69% 179.87% 161.31% 142.61% 83.85% 115.43% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 19,274 17,744 14,444 12,054 10,010 15,234 12,039 8.15%
  YoY % 8.63% 22.84% 19.83% 20.42% -34.29% 26.54% -
  Horiz. % 160.10% 147.38% 119.98% 100.12% 83.15% 126.54% 100.00%
Div Payout % 375.00 % 154.93 % 69.77 % 74.63 % 92.87 % 149.61 % 157.89 % 15.49%
  YoY % 142.04% 122.06% -6.51% -19.64% -37.93% -5.24% -
  Horiz. % 237.51% 98.13% 44.19% 47.27% 58.82% 94.76% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 326,068 343,590 308,152 272,431 160,168 220,498 191,026 9.31%
  YoY % -5.10% 11.50% 13.11% 70.09% -27.36% 15.43% -
  Horiz. % 170.69% 179.87% 161.31% 142.61% 83.85% 115.43% 100.00%
NOSH 160,624 161,309 160,496 80,363 80,084 80,181 80,263 12.25%
  YoY % -0.42% 0.51% 99.71% 0.35% -0.12% -0.10% -
  Horiz. % 200.12% 200.98% 199.96% 100.12% 99.78% 99.90% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.56 % 24.18 % 33.53 % 31.86 % 21.97 % 22.18 % 35.85 % -16.02%
  YoY % -48.06% -27.89% 5.24% 45.02% -0.95% -38.13% -
  Horiz. % 35.03% 67.45% 93.53% 88.87% 61.28% 61.87% 100.00%
ROE 1.58 % 3.33 % 6.72 % 5.93 % 6.73 % 4.62 % 3.99 % -14.29%
  YoY % -52.55% -50.45% 13.32% -11.89% 45.67% 15.79% -
  Horiz. % 39.60% 83.46% 168.42% 148.62% 168.67% 115.79% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.48 29.36 38.47 63.10 61.26 57.25 26.50 -0.65%
  YoY % -13.22% -23.68% -39.03% 3.00% 7.00% 116.04% -
  Horiz. % 96.15% 110.79% 145.17% 238.11% 231.17% 216.04% 100.00%
EPS 3.20 7.10 12.90 20.10 13.50 12.70 9.50 -16.57%
  YoY % -54.93% -44.96% -35.82% 48.89% 6.30% 33.68% -
  Horiz. % 33.68% 74.74% 135.79% 211.58% 142.11% 133.68% 100.00%
DPS 12.00 11.00 9.00 15.00 12.50 19.00 15.00 -3.65%
  YoY % 9.09% 22.22% -40.00% 20.00% -34.21% 26.67% -
  Horiz. % 80.00% 73.33% 60.00% 100.00% 83.33% 126.67% 100.00%
NAPS 2.0300 2.1300 1.9200 3.3900 2.0000 2.7500 2.3800 -2.61%
  YoY % -4.69% 10.94% -43.36% 69.50% -27.27% 15.55% -
  Horiz. % 85.29% 89.50% 80.67% 142.44% 84.03% 115.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.67 28.55 37.23 30.57 29.58 27.68 12.82 11.52%
  YoY % -13.59% -23.31% 21.79% 3.35% 6.86% 115.91% -
  Horiz. % 192.43% 222.70% 290.41% 238.46% 230.73% 215.91% 100.00%
EPS 3.10 6.91 12.48 9.74 6.50 6.14 4.60 -6.36%
  YoY % -55.14% -44.63% 28.13% 49.85% 5.86% 33.48% -
  Horiz. % 67.39% 150.22% 271.30% 211.74% 141.30% 133.48% 100.00%
DPS 11.62 10.70 8.71 7.27 6.04 9.18 7.26 8.15%
  YoY % 8.60% 22.85% 19.81% 20.36% -34.20% 26.45% -
  Horiz. % 160.06% 147.38% 119.97% 100.14% 83.20% 126.45% 100.00%
NAPS 1.9659 2.0715 1.8579 1.6425 0.9657 1.3294 1.1517 9.31%
  YoY % -5.10% 11.50% 13.11% 70.08% -27.36% 15.43% -
  Horiz. % 170.70% 179.86% 161.32% 142.62% 83.85% 115.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.4600 3.7700 4.4000 4.8200 2.6900 2.3500 1.6700 -
P/RPS 13.58 12.84 11.44 7.64 4.39 4.10 6.30 13.64%
  YoY % 5.76% 12.24% 49.74% 74.03% 7.07% -34.92% -
  Horiz. % 215.56% 203.81% 181.59% 121.27% 69.68% 65.08% 100.00%
P/EPS 108.13 53.10 34.11 23.98 19.99 18.50 17.58 35.32%
  YoY % 103.63% 55.67% 42.24% 19.96% 8.05% 5.23% -
  Horiz. % 615.07% 302.05% 194.03% 136.40% 113.71% 105.23% 100.00%
EY 0.92 1.88 2.93 4.17 5.00 5.40 5.69 -26.17%
  YoY % -51.06% -35.84% -29.74% -16.60% -7.41% -5.10% -
  Horiz. % 16.17% 33.04% 51.49% 73.29% 87.87% 94.90% 100.00%
DY 3.47 2.92 2.05 3.11 4.65 8.09 8.98 -14.64%
  YoY % 18.84% 42.44% -34.08% -33.12% -42.52% -9.91% -
  Horiz. % 38.64% 32.52% 22.83% 34.63% 51.78% 90.09% 100.00%
P/NAPS 1.70 1.77 2.29 1.42 1.35 0.85 0.70 15.92%
  YoY % -3.95% -22.71% 61.27% 5.19% 58.82% 21.43% -
  Horiz. % 242.86% 252.86% 327.14% 202.86% 192.86% 121.43% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 28/08/14 27/08/13 28/08/12 23/08/11 26/08/10 -
Price 3.6000 3.1100 4.4400 5.2400 2.8200 2.2000 1.6700 -
P/RPS 14.13 10.59 11.54 8.30 4.60 3.84 6.30 14.40%
  YoY % 33.43% -8.23% 39.04% 80.43% 19.79% -39.05% -
  Horiz. % 224.29% 168.10% 183.17% 131.75% 73.02% 60.95% 100.00%
P/EPS 112.50 43.80 34.42 26.07 20.95 17.32 17.58 36.22%
  YoY % 156.85% 27.25% 32.03% 24.44% 20.96% -1.48% -
  Horiz. % 639.93% 249.15% 195.79% 148.29% 119.17% 98.52% 100.00%
EY 0.89 2.28 2.91 3.84 4.77 5.77 5.69 -26.58%
  YoY % -60.96% -21.65% -24.22% -19.50% -17.33% 1.41% -
  Horiz. % 15.64% 40.07% 51.14% 67.49% 83.83% 101.41% 100.00%
DY 3.33 3.54 2.03 2.86 4.43 8.64 8.98 -15.23%
  YoY % -5.93% 74.38% -29.02% -35.44% -48.73% -3.79% -
  Horiz. % 37.08% 39.42% 22.61% 31.85% 49.33% 96.21% 100.00%
P/NAPS 1.77 1.46 2.31 1.55 1.41 0.80 0.70 16.70%
  YoY % 21.23% -36.80% 49.03% 9.93% 76.25% 14.29% -
  Horiz. % 252.86% 208.57% 330.00% 221.43% 201.43% 114.29% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers