Highlights

[PTARAS] YoY Quarter Result on 2014-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     123.54%    YoY -     28.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 21,660 40,926 47,356 61,746 50,706 49,060 45,906 -11.76%
  YoY % -47.08% -13.58% -23.31% 21.77% 3.36% 6.87% -
  Horiz. % 47.18% 89.15% 103.16% 134.51% 110.46% 106.87% 100.00%
PBT 836 6,749 14,799 25,458 20,015 15,349 13,315 -36.93%
  YoY % -87.61% -54.40% -41.87% 27.19% 30.40% 15.28% -
  Horiz. % 6.28% 50.69% 111.15% 191.20% 150.32% 115.28% 100.00%
Tax 2,436 -1,609 -3,346 -4,754 -3,862 -4,570 -3,132 -
  YoY % 251.40% 51.91% 29.62% -23.10% 15.49% -45.91% -
  Horiz. % -77.78% 51.37% 106.83% 151.79% 123.31% 145.91% 100.00%
NP 3,272 5,140 11,453 20,704 16,153 10,779 10,183 -17.23%
  YoY % -36.34% -55.12% -44.68% 28.17% 49.86% 5.85% -
  Horiz. % 32.13% 50.48% 112.47% 203.32% 158.63% 105.85% 100.00%
NP to SH 3,272 5,140 11,453 20,704 16,153 10,779 10,183 -17.23%
  YoY % -36.34% -55.12% -44.68% 28.17% 49.86% 5.85% -
  Horiz. % 32.13% 50.48% 112.47% 203.32% 158.63% 105.85% 100.00%
Tax Rate -291.39 % 23.84 % 22.61 % 18.67 % 19.30 % 29.77 % 23.52 % -
  YoY % -1,322.27% 5.44% 21.10% -3.26% -35.17% 26.57% -
  Horiz. % -1,238.90% 101.36% 96.13% 79.38% 82.06% 126.57% 100.00%
Total Cost 18,388 35,786 35,903 41,042 34,553 38,281 35,723 -10.47%
  YoY % -48.62% -0.33% -12.52% 18.78% -9.74% 7.16% -
  Horiz. % 51.47% 100.18% 100.50% 114.89% 96.72% 107.16% 100.00%
Net Worth 338,651 326,068 343,590 308,152 272,431 160,168 220,498 7.41%
  YoY % 3.86% -5.10% 11.50% 13.11% 70.09% -27.36% -
  Horiz. % 153.59% 147.88% 155.82% 139.75% 123.55% 72.64% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 19,632 19,274 17,744 14,444 12,054 10,010 15,234 4.31%
  YoY % 1.85% 8.63% 22.84% 19.83% 20.42% -34.29% -
  Horiz. % 128.87% 126.52% 116.47% 94.82% 79.13% 65.71% 100.00%
Div Payout % 600.00 % 375.00 % 154.93 % 69.77 % 74.63 % 92.87 % 149.61 % 26.02%
  YoY % 60.00% 142.04% 122.06% -6.51% -19.64% -37.93% -
  Horiz. % 401.04% 250.65% 103.56% 46.63% 49.88% 62.07% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 338,651 326,068 343,590 308,152 272,431 160,168 220,498 7.41%
  YoY % 3.86% -5.10% 11.50% 13.11% 70.09% -27.36% -
  Horiz. % 153.59% 147.88% 155.82% 139.75% 123.55% 72.64% 100.00%
NOSH 163,600 160,624 161,309 160,496 80,363 80,084 80,181 12.61%
  YoY % 1.85% -0.42% 0.51% 99.71% 0.35% -0.12% -
  Horiz. % 204.04% 200.33% 201.18% 200.17% 100.23% 99.88% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.11 % 12.56 % 24.18 % 33.53 % 31.86 % 21.97 % 22.18 % -6.19%
  YoY % 20.30% -48.06% -27.89% 5.24% 45.02% -0.95% -
  Horiz. % 68.12% 56.63% 109.02% 151.17% 143.64% 99.05% 100.00%
ROE 0.97 % 1.58 % 3.33 % 6.72 % 5.93 % 6.73 % 4.62 % -22.89%
  YoY % -38.61% -52.55% -50.45% 13.32% -11.89% 45.67% -
  Horiz. % 21.00% 34.20% 72.08% 145.45% 128.35% 145.67% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.24 25.48 29.36 38.47 63.10 61.26 57.25 -21.64%
  YoY % -48.04% -13.22% -23.68% -39.03% 3.00% 7.00% -
  Horiz. % 23.13% 44.51% 51.28% 67.20% 110.22% 107.00% 100.00%
EPS 2.00 3.20 7.10 12.90 20.10 13.50 12.70 -26.49%
  YoY % -37.50% -54.93% -44.96% -35.82% 48.89% 6.30% -
  Horiz. % 15.75% 25.20% 55.91% 101.57% 158.27% 106.30% 100.00%
DPS 12.00 12.00 11.00 9.00 15.00 12.50 19.00 -7.37%
  YoY % 0.00% 9.09% 22.22% -40.00% 20.00% -34.21% -
  Horiz. % 63.16% 63.16% 57.89% 47.37% 78.95% 65.79% 100.00%
NAPS 2.0700 2.0300 2.1300 1.9200 3.3900 2.0000 2.7500 -4.62%
  YoY % 1.97% -4.69% 10.94% -43.36% 69.50% -27.27% -
  Horiz. % 75.27% 73.82% 77.45% 69.82% 123.27% 72.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.06 24.67 28.55 37.23 30.57 29.58 27.68 -11.76%
  YoY % -47.06% -13.59% -23.31% 21.79% 3.35% 6.86% -
  Horiz. % 47.18% 89.13% 103.14% 134.50% 110.44% 106.86% 100.00%
EPS 1.97 3.10 6.91 12.48 9.74 6.50 6.14 -17.25%
  YoY % -36.45% -55.14% -44.63% 28.13% 49.85% 5.86% -
  Horiz. % 32.08% 50.49% 112.54% 203.26% 158.63% 105.86% 100.00%
DPS 11.84 11.62 10.70 8.71 7.27 6.04 9.18 4.33%
  YoY % 1.89% 8.60% 22.85% 19.81% 20.36% -34.20% -
  Horiz. % 128.98% 126.58% 116.56% 94.88% 79.19% 65.80% 100.00%
NAPS 2.0417 1.9659 2.0715 1.8579 1.6425 0.9657 1.3294 7.41%
  YoY % 3.86% -5.10% 11.50% 13.11% 70.08% -27.36% -
  Horiz. % 153.58% 147.88% 155.82% 139.75% 123.55% 72.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.1000 3.4600 3.7700 4.4000 4.8200 2.6900 2.3500 -
P/RPS 30.97 13.58 12.84 11.44 7.64 4.39 4.10 40.03%
  YoY % 128.06% 5.76% 12.24% 49.74% 74.03% 7.07% -
  Horiz. % 755.37% 331.22% 313.17% 279.02% 186.34% 107.07% 100.00%
P/EPS 205.00 108.13 53.10 34.11 23.98 19.99 18.50 49.26%
  YoY % 89.59% 103.63% 55.67% 42.24% 19.96% 8.05% -
  Horiz. % 1,108.11% 584.49% 287.03% 184.38% 129.62% 108.05% 100.00%
EY 0.49 0.92 1.88 2.93 4.17 5.00 5.40 -32.94%
  YoY % -46.74% -51.06% -35.84% -29.74% -16.60% -7.41% -
  Horiz. % 9.07% 17.04% 34.81% 54.26% 77.22% 92.59% 100.00%
DY 2.93 3.47 2.92 2.05 3.11 4.65 8.09 -15.56%
  YoY % -15.56% 18.84% 42.44% -34.08% -33.12% -42.52% -
  Horiz. % 36.22% 42.89% 36.09% 25.34% 38.44% 57.48% 100.00%
P/NAPS 1.98 1.70 1.77 2.29 1.42 1.35 0.85 15.12%
  YoY % 16.47% -3.95% -22.71% 61.27% 5.19% 58.82% -
  Horiz. % 232.94% 200.00% 208.24% 269.41% 167.06% 158.82% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 26/08/15 28/08/14 27/08/13 28/08/12 23/08/11 -
Price 4.0600 3.6000 3.1100 4.4400 5.2400 2.8200 2.2000 -
P/RPS 30.67 14.13 10.59 11.54 8.30 4.60 3.84 41.34%
  YoY % 117.06% 33.43% -8.23% 39.04% 80.43% 19.79% -
  Horiz. % 798.70% 367.97% 275.78% 300.52% 216.15% 119.79% 100.00%
P/EPS 203.00 112.50 43.80 34.42 26.07 20.95 17.32 50.66%
  YoY % 80.44% 156.85% 27.25% 32.03% 24.44% 20.96% -
  Horiz. % 1,172.06% 649.54% 252.89% 198.73% 150.52% 120.96% 100.00%
EY 0.49 0.89 2.28 2.91 3.84 4.77 5.77 -33.68%
  YoY % -44.94% -60.96% -21.65% -24.22% -19.50% -17.33% -
  Horiz. % 8.49% 15.42% 39.51% 50.43% 66.55% 82.67% 100.00%
DY 2.96 3.33 3.54 2.03 2.86 4.43 8.64 -16.34%
  YoY % -11.11% -5.93% 74.38% -29.02% -35.44% -48.73% -
  Horiz. % 34.26% 38.54% 40.97% 23.50% 33.10% 51.27% 100.00%
P/NAPS 1.96 1.77 1.46 2.31 1.55 1.41 0.80 16.09%
  YoY % 10.73% 21.23% -36.80% 49.03% 9.93% 76.25% -
  Horiz. % 245.00% 221.25% 182.50% 288.75% 193.75% 176.25% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers