Highlights

[PTARAS] YoY Quarter Result on 2015-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -16.91%    YoY -     -44.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 22,148 21,660 40,926 47,356 61,746 50,706 49,060 -12.41%
  YoY % 2.25% -47.08% -13.58% -23.31% 21.77% 3.36% -
  Horiz. % 45.14% 44.15% 83.42% 96.53% 125.86% 103.36% 100.00%
PBT 3,597 836 6,749 14,799 25,458 20,015 15,349 -21.47%
  YoY % 330.26% -87.61% -54.40% -41.87% 27.19% 30.40% -
  Horiz. % 23.43% 5.45% 43.97% 96.42% 165.86% 130.40% 100.00%
Tax -579 2,436 -1,609 -3,346 -4,754 -3,862 -4,570 -29.12%
  YoY % -123.77% 251.40% 51.91% 29.62% -23.10% 15.49% -
  Horiz. % 12.67% -53.30% 35.21% 73.22% 104.03% 84.51% 100.00%
NP 3,018 3,272 5,140 11,453 20,704 16,153 10,779 -19.11%
  YoY % -7.76% -36.34% -55.12% -44.68% 28.17% 49.86% -
  Horiz. % 28.00% 30.36% 47.69% 106.25% 192.08% 149.86% 100.00%
NP to SH 3,018 3,272 5,140 11,453 20,704 16,153 10,779 -19.11%
  YoY % -7.76% -36.34% -55.12% -44.68% 28.17% 49.86% -
  Horiz. % 28.00% 30.36% 47.69% 106.25% 192.08% 149.86% 100.00%
Tax Rate 16.10 % -291.39 % 23.84 % 22.61 % 18.67 % 19.30 % 29.77 % -9.73%
  YoY % 105.53% -1,322.27% 5.44% 21.10% -3.26% -35.17% -
  Horiz. % 54.08% -978.80% 80.08% 75.95% 62.71% 64.83% 100.00%
Total Cost 19,130 18,388 35,786 35,903 41,042 34,553 38,281 -10.91%
  YoY % 4.04% -48.62% -0.33% -12.52% 18.78% -9.74% -
  Horiz. % 49.97% 48.03% 93.48% 93.79% 107.21% 90.26% 100.00%
Net Worth 323,844 338,651 326,068 343,590 308,152 272,431 160,168 12.44%
  YoY % -4.37% 3.86% -5.10% 11.50% 13.11% 70.09% -
  Horiz. % 202.19% 211.43% 203.58% 214.52% 192.39% 170.09% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 19,827 19,632 19,274 17,744 14,444 12,054 10,010 12.06%
  YoY % 0.99% 1.85% 8.63% 22.84% 19.83% 20.42% -
  Horiz. % 198.06% 196.11% 192.55% 177.25% 144.29% 120.42% 100.00%
Div Payout % 656.97 % 600.00 % 375.00 % 154.93 % 69.77 % 74.63 % 92.87 % 38.53%
  YoY % 9.49% 60.00% 142.04% 122.06% -6.51% -19.64% -
  Horiz. % 707.41% 646.06% 403.79% 166.82% 75.13% 80.36% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 323,844 338,651 326,068 343,590 308,152 272,431 160,168 12.44%
  YoY % -4.37% 3.86% -5.10% 11.50% 13.11% 70.09% -
  Horiz. % 202.19% 211.43% 203.58% 214.52% 192.39% 170.09% 100.00%
NOSH 165,227 163,600 160,624 161,309 160,496 80,363 80,084 12.82%
  YoY % 0.99% 1.85% -0.42% 0.51% 99.71% 0.35% -
  Horiz. % 206.32% 204.28% 200.57% 201.42% 200.41% 100.35% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.63 % 15.11 % 12.56 % 24.18 % 33.53 % 31.86 % 21.97 % -7.65%
  YoY % -9.79% 20.30% -48.06% -27.89% 5.24% 45.02% -
  Horiz. % 62.04% 68.78% 57.17% 110.06% 152.62% 145.02% 100.00%
ROE 0.93 % 0.97 % 1.58 % 3.33 % 6.72 % 5.93 % 6.73 % -28.09%
  YoY % -4.12% -38.61% -52.55% -50.45% 13.32% -11.89% -
  Horiz. % 13.82% 14.41% 23.48% 49.48% 99.85% 88.11% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.40 13.24 25.48 29.36 38.47 63.10 61.26 -22.37%
  YoY % 1.21% -48.04% -13.22% -23.68% -39.03% 3.00% -
  Horiz. % 21.87% 21.61% 41.59% 47.93% 62.80% 103.00% 100.00%
EPS 1.80 2.00 3.20 7.10 12.90 20.10 13.50 -28.51%
  YoY % -10.00% -37.50% -54.93% -44.96% -35.82% 48.89% -
  Horiz. % 13.33% 14.81% 23.70% 52.59% 95.56% 148.89% 100.00%
DPS 12.00 12.00 12.00 11.00 9.00 15.00 12.50 -0.68%
  YoY % 0.00% 0.00% 9.09% 22.22% -40.00% 20.00% -
  Horiz. % 96.00% 96.00% 96.00% 88.00% 72.00% 120.00% 100.00%
NAPS 1.9600 2.0700 2.0300 2.1300 1.9200 3.3900 2.0000 -0.34%
  YoY % -5.31% 1.97% -4.69% 10.94% -43.36% 69.50% -
  Horiz. % 98.00% 103.50% 101.50% 106.50% 96.00% 169.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.35 13.06 24.67 28.55 37.23 30.57 29.58 -12.41%
  YoY % 2.22% -47.06% -13.59% -23.31% 21.79% 3.35% -
  Horiz. % 45.13% 44.15% 83.40% 96.52% 125.86% 103.35% 100.00%
EPS 1.82 1.97 3.10 6.91 12.48 9.74 6.50 -19.11%
  YoY % -7.61% -36.45% -55.14% -44.63% 28.13% 49.85% -
  Horiz. % 28.00% 30.31% 47.69% 106.31% 192.00% 149.85% 100.00%
DPS 11.95 11.84 11.62 10.70 8.71 7.27 6.04 12.04%
  YoY % 0.93% 1.89% 8.60% 22.85% 19.81% 20.36% -
  Horiz. % 197.85% 196.03% 192.38% 177.15% 144.21% 120.36% 100.00%
NAPS 1.9525 2.0417 1.9659 2.0715 1.8579 1.6425 0.9657 12.44%
  YoY % -4.37% 3.86% -5.10% 11.50% 13.11% 70.08% -
  Horiz. % 202.18% 211.42% 203.57% 214.51% 192.39% 170.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.6100 4.1000 3.4600 3.7700 4.4000 4.8200 2.6900 -
P/RPS 19.47 30.97 13.58 12.84 11.44 7.64 4.39 28.16%
  YoY % -37.13% 128.06% 5.76% 12.24% 49.74% 74.03% -
  Horiz. % 443.51% 705.47% 309.34% 292.48% 260.59% 174.03% 100.00%
P/EPS 142.89 205.00 108.13 53.10 34.11 23.98 19.99 38.77%
  YoY % -30.30% 89.59% 103.63% 55.67% 42.24% 19.96% -
  Horiz. % 714.81% 1,025.51% 540.92% 265.63% 170.64% 119.96% 100.00%
EY 0.70 0.49 0.92 1.88 2.93 4.17 5.00 -27.93%
  YoY % 42.86% -46.74% -51.06% -35.84% -29.74% -16.60% -
  Horiz. % 14.00% 9.80% 18.40% 37.60% 58.60% 83.40% 100.00%
DY 4.60 2.93 3.47 2.92 2.05 3.11 4.65 -0.18%
  YoY % 57.00% -15.56% 18.84% 42.44% -34.08% -33.12% -
  Horiz. % 98.92% 63.01% 74.62% 62.80% 44.09% 66.88% 100.00%
P/NAPS 1.33 1.98 1.70 1.77 2.29 1.42 1.35 -0.25%
  YoY % -32.83% 16.47% -3.95% -22.71% 61.27% 5.19% -
  Horiz. % 98.52% 146.67% 125.93% 131.11% 169.63% 105.19% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 29/08/16 26/08/15 28/08/14 27/08/13 28/08/12 -
Price 2.5000 4.0600 3.6000 3.1100 4.4400 5.2400 2.8200 -
P/RPS 18.65 30.67 14.13 10.59 11.54 8.30 4.60 26.26%
  YoY % -39.19% 117.06% 33.43% -8.23% 39.04% 80.43% -
  Horiz. % 405.43% 666.74% 307.17% 230.22% 250.87% 180.43% 100.00%
P/EPS 136.87 203.00 112.50 43.80 34.42 26.07 20.95 36.71%
  YoY % -32.58% 80.44% 156.85% 27.25% 32.03% 24.44% -
  Horiz. % 653.32% 968.97% 536.99% 209.07% 164.30% 124.44% 100.00%
EY 0.73 0.49 0.89 2.28 2.91 3.84 4.77 -26.85%
  YoY % 48.98% -44.94% -60.96% -21.65% -24.22% -19.50% -
  Horiz. % 15.30% 10.27% 18.66% 47.80% 61.01% 80.50% 100.00%
DY 4.80 2.96 3.33 3.54 2.03 2.86 4.43 1.35%
  YoY % 62.16% -11.11% -5.93% 74.38% -29.02% -35.44% -
  Horiz. % 108.35% 66.82% 75.17% 79.91% 45.82% 64.56% 100.00%
P/NAPS 1.28 1.96 1.77 1.46 2.31 1.55 1.41 -1.60%
  YoY % -34.69% 10.73% 21.23% -36.80% 49.03% 9.93% -
  Horiz. % 90.78% 139.01% 125.53% 103.55% 163.83% 109.93% 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.
 


 

259  582  502  946 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.16+0.005 
 MYEG 1.20-0.10 
 SAPNRG 0.23-0.005 
 ARMADA 0.375-0.025 
 ALAM 0.125-0.015 
 MTOUCHE 0.16-0.015 
 XOX 0.045-0.005 
 IRIS 0.14-0.005 
 AIRASIA 1.12-0.04 
 PWRWELL 0.36-0.015 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers