Highlights

[PTARAS] YoY Quarter Result on 2011-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     19.14%    YoY -     37.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 64,194 43,380 43,686 38,599 23,212 31,890 41,301 7.62%
  YoY % 47.98% -0.70% 13.18% 66.29% -27.21% -22.79% -
  Horiz. % 155.43% 105.03% 105.77% 93.46% 56.20% 77.21% 100.00%
PBT 15,281 14,130 18,866 14,786 9,896 6,288 2,104 39.14%
  YoY % 8.15% -25.10% 27.59% 49.41% 57.38% 198.86% -
  Horiz. % 726.28% 671.58% 896.67% 702.76% 470.34% 298.86% 100.00%
Tax -3,768 -3,586 -4,555 -2,654 -1,095 -1,474 -1,587 15.49%
  YoY % -5.08% 21.27% -71.63% -142.37% 25.71% 7.12% -
  Horiz. % 237.43% 225.96% 287.02% 167.23% 69.00% 92.88% 100.00%
NP 11,513 10,544 14,311 12,132 8,801 4,814 517 67.69%
  YoY % 9.19% -26.32% 17.96% 37.85% 82.82% 831.14% -
  Horiz. % 2,226.89% 2,039.46% 2,768.09% 2,346.61% 1,702.32% 931.14% 100.00%
NP to SH 11,513 10,544 14,311 12,132 8,801 4,814 517 67.69%
  YoY % 9.19% -26.32% 17.96% 37.85% 82.82% 831.14% -
  Horiz. % 2,226.89% 2,039.46% 2,768.09% 2,346.61% 1,702.32% 931.14% 100.00%
Tax Rate 24.66 % 25.38 % 24.14 % 17.95 % 11.07 % 23.44 % 75.43 % -16.99%
  YoY % -2.84% 5.14% 34.48% 62.15% -52.77% -68.92% -
  Horiz. % 32.69% 33.65% 32.00% 23.80% 14.68% 31.08% 100.00%
Total Cost 52,681 32,836 29,375 26,467 14,411 27,076 40,784 4.36%
  YoY % 60.44% 11.78% 10.99% 83.66% -46.78% -33.61% -
  Horiz. % 129.17% 80.51% 72.03% 64.90% 35.33% 66.39% 100.00%
Net Worth 318,206 282,770 251,042 217,918 199,222 180,524 185,258 9.43%
  YoY % 12.53% 12.64% 15.20% 9.38% 10.36% -2.55% -
  Horiz. % 171.76% 152.64% 135.51% 117.63% 107.54% 97.45% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 318,206 282,770 251,042 217,918 199,222 180,524 185,258 9.43%
  YoY % 12.53% 12.64% 15.20% 9.38% 10.36% -2.55% -
  Horiz. % 171.76% 152.64% 135.51% 117.63% 107.54% 97.45% 100.00%
NOSH 159,902 79,878 79,949 79,823 80,009 80,233 86,166 10.85%
  YoY % 100.18% -0.09% 0.16% -0.23% -0.28% -6.89% -
  Horiz. % 185.57% 92.70% 92.78% 92.64% 92.85% 93.11% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.93 % 24.31 % 32.76 % 31.43 % 37.92 % 15.10 % 1.25 % 55.84%
  YoY % -26.24% -25.79% 4.23% -17.11% 151.13% 1,108.00% -
  Horiz. % 1,434.40% 1,944.80% 2,620.80% 2,514.40% 3,033.60% 1,208.00% 100.00%
ROE 3.62 % 3.73 % 5.70 % 5.57 % 4.42 % 2.67 % 0.28 % 53.17%
  YoY % -2.95% -34.56% 2.33% 26.02% 65.54% 853.57% -
  Horiz. % 1,292.86% 1,332.14% 2,035.71% 1,989.29% 1,578.57% 953.57% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 40.15 54.31 54.64 48.36 29.01 39.75 47.93 -2.91%
  YoY % -26.07% -0.60% 12.99% 66.70% -27.02% -17.07% -
  Horiz. % 83.77% 113.31% 114.00% 100.90% 60.53% 82.93% 100.00%
EPS 7.20 13.20 17.90 15.20 11.00 6.00 0.60 51.28%
  YoY % -45.45% -26.26% 17.76% 38.18% 83.33% 900.00% -
  Horiz. % 1,200.00% 2,200.00% 2,983.33% 2,533.33% 1,833.33% 1,000.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9900 3.5400 3.1400 2.7300 2.4900 2.2500 2.1500 -1.28%
  YoY % -43.79% 12.74% 15.02% 9.64% 10.67% 4.65% -
  Horiz. % 92.56% 164.65% 146.05% 126.98% 115.81% 104.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 38.70 26.15 26.34 23.27 13.99 19.23 24.90 7.62%
  YoY % 47.99% -0.72% 13.19% 66.33% -27.25% -22.77% -
  Horiz. % 155.42% 105.02% 105.78% 93.45% 56.18% 77.23% 100.00%
EPS 6.94 6.36 8.63 7.31 5.31 2.90 0.31 67.84%
  YoY % 9.12% -26.30% 18.06% 37.66% 83.10% 835.48% -
  Horiz. % 2,238.71% 2,051.61% 2,783.87% 2,358.06% 1,712.90% 935.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9185 1.7048 1.5135 1.3138 1.2011 1.0884 1.1169 9.43%
  YoY % 12.54% 12.64% 15.20% 9.38% 10.35% -2.55% -
  Horiz. % 171.77% 152.64% 135.51% 117.63% 107.54% 97.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.6000 5.8600 3.0200 2.3600 1.8300 1.4100 1.3000 -
P/RPS 11.46 10.79 5.53 4.88 6.31 3.55 2.71 27.15%
  YoY % 6.21% 95.12% 13.32% -22.66% 77.75% 31.00% -
  Horiz. % 422.88% 398.15% 204.06% 180.07% 232.84% 131.00% 100.00%
P/EPS 63.89 44.39 16.87 15.53 16.64 23.50 216.67 -18.41%
  YoY % 43.93% 163.13% 8.63% -6.67% -29.19% -89.15% -
  Horiz. % 29.49% 20.49% 7.79% 7.17% 7.68% 10.85% 100.00%
EY 1.57 2.25 5.93 6.44 6.01 4.26 0.46 22.69%
  YoY % -30.22% -62.06% -7.92% 7.15% 41.08% 826.09% -
  Horiz. % 341.30% 489.13% 1,289.13% 1,400.00% 1,306.52% 926.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.31 1.66 0.96 0.86 0.73 0.63 0.60 25.18%
  YoY % 39.16% 72.92% 11.63% 17.81% 15.87% 5.00% -
  Horiz. % 385.00% 276.67% 160.00% 143.33% 121.67% 105.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 15/11/13 08/11/12 28/10/11 04/11/10 06/11/09 07/11/08 -
Price 4.3600 6.3000 3.1600 2.3800 2.0300 1.4800 1.1400 -
P/RPS 10.86 11.60 5.78 4.92 7.00 3.72 2.38 28.77%
  YoY % -6.38% 100.69% 17.48% -29.71% 88.17% 56.30% -
  Horiz. % 456.30% 487.39% 242.86% 206.72% 294.12% 156.30% 100.00%
P/EPS 60.56 47.73 17.65 15.66 18.45 24.67 190.00 -17.34%
  YoY % 26.88% 170.42% 12.71% -15.12% -25.21% -87.02% -
  Horiz. % 31.87% 25.12% 9.29% 8.24% 9.71% 12.98% 100.00%
EY 1.65 2.10 5.66 6.39 5.42 4.05 0.53 20.83%
  YoY % -21.43% -62.90% -11.42% 17.90% 33.83% 664.15% -
  Horiz. % 311.32% 396.23% 1,067.92% 1,205.66% 1,022.64% 764.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.19 1.78 1.01 0.87 0.82 0.66 0.53 26.66%
  YoY % 23.03% 76.24% 16.09% 6.10% 24.24% 24.53% -
  Horiz. % 413.21% 335.85% 190.57% 164.15% 154.72% 124.53% 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  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers