Highlights

[PTARAS] YoY Quarter Result on 2012-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     32.77%    YoY -     17.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 35,762 64,194 43,380 43,686 38,599 23,212 31,890 1.93%
  YoY % -44.29% 47.98% -0.70% 13.18% 66.29% -27.21% -
  Horiz. % 112.14% 201.30% 136.03% 136.99% 121.04% 72.79% 100.00%
PBT 8,415 15,281 14,130 18,866 14,786 9,896 6,288 4.97%
  YoY % -44.93% 8.15% -25.10% 27.59% 49.41% 57.38% -
  Horiz. % 133.83% 243.02% 224.71% 300.03% 235.15% 157.38% 100.00%
Tax -1,693 -3,768 -3,586 -4,555 -2,654 -1,095 -1,474 2.33%
  YoY % 55.07% -5.08% 21.27% -71.63% -142.37% 25.71% -
  Horiz. % 114.86% 255.63% 243.28% 309.02% 180.05% 74.29% 100.00%
NP 6,722 11,513 10,544 14,311 12,132 8,801 4,814 5.72%
  YoY % -41.61% 9.19% -26.32% 17.96% 37.85% 82.82% -
  Horiz. % 139.63% 239.16% 219.03% 297.28% 252.01% 182.82% 100.00%
NP to SH 6,722 11,513 10,544 14,311 12,132 8,801 4,814 5.72%
  YoY % -41.61% 9.19% -26.32% 17.96% 37.85% 82.82% -
  Horiz. % 139.63% 239.16% 219.03% 297.28% 252.01% 182.82% 100.00%
Tax Rate 20.12 % 24.66 % 25.38 % 24.14 % 17.95 % 11.07 % 23.44 % -2.51%
  YoY % -18.41% -2.84% 5.14% 34.48% 62.15% -52.77% -
  Horiz. % 85.84% 105.20% 108.28% 102.99% 76.58% 47.23% 100.00%
Total Cost 29,040 52,681 32,836 29,375 26,467 14,411 27,076 1.17%
  YoY % -44.88% 60.44% 11.78% 10.99% 83.66% -46.78% -
  Horiz. % 107.25% 194.57% 121.27% 108.49% 97.75% 53.22% 100.00%
Net Worth 352,495 318,206 282,770 251,042 217,918 199,222 180,524 11.79%
  YoY % 10.78% 12.53% 12.64% 15.20% 9.38% 10.36% -
  Horiz. % 195.26% 176.27% 156.64% 139.06% 120.71% 110.36% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 352,495 318,206 282,770 251,042 217,918 199,222 180,524 11.79%
  YoY % 10.78% 12.53% 12.64% 15.20% 9.38% 10.36% -
  Horiz. % 195.26% 176.27% 156.64% 139.06% 120.71% 110.36% 100.00%
NOSH 163,951 159,902 79,878 79,949 79,823 80,009 80,233 12.64%
  YoY % 2.53% 100.18% -0.09% 0.16% -0.23% -0.28% -
  Horiz. % 204.34% 199.30% 99.56% 99.65% 99.49% 99.72% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.80 % 17.93 % 24.31 % 32.76 % 31.43 % 37.92 % 15.10 % 3.72%
  YoY % 4.85% -26.24% -25.79% 4.23% -17.11% 151.13% -
  Horiz. % 124.50% 118.74% 160.99% 216.95% 208.15% 251.13% 100.00%
ROE 1.91 % 3.62 % 3.73 % 5.70 % 5.57 % 4.42 % 2.67 % -5.43%
  YoY % -47.24% -2.95% -34.56% 2.33% 26.02% 65.54% -
  Horiz. % 71.54% 135.58% 139.70% 213.48% 208.61% 165.54% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.81 40.15 54.31 54.64 48.36 29.01 39.75 -9.52%
  YoY % -45.68% -26.07% -0.60% 12.99% 66.70% -27.02% -
  Horiz. % 54.87% 101.01% 136.63% 137.46% 121.66% 72.98% 100.00%
EPS 4.10 7.20 13.20 17.90 15.20 11.00 6.00 -6.15%
  YoY % -43.06% -45.45% -26.26% 17.76% 38.18% 83.33% -
  Horiz. % 68.33% 120.00% 220.00% 298.33% 253.33% 183.33% 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 2.1500 1.9900 3.5400 3.1400 2.7300 2.4900 2.2500 -0.75%
  YoY % 8.04% -43.79% 12.74% 15.02% 9.64% 10.67% -
  Horiz. % 95.56% 88.44% 157.33% 139.56% 121.33% 110.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.56 38.70 26.15 26.34 23.27 13.99 19.23 1.92%
  YoY % -44.29% 47.99% -0.72% 13.19% 66.33% -27.25% -
  Horiz. % 112.12% 201.25% 135.99% 136.97% 121.01% 72.75% 100.00%
EPS 4.05 6.94 6.36 8.63 7.31 5.31 2.90 5.72%
  YoY % -41.64% 9.12% -26.30% 18.06% 37.66% 83.10% -
  Horiz. % 139.66% 239.31% 219.31% 297.59% 252.07% 183.10% 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 2.1252 1.9185 1.7048 1.5135 1.3138 1.2011 1.0884 11.79%
  YoY % 10.77% 12.54% 12.64% 15.20% 9.38% 10.35% -
  Horiz. % 195.26% 176.27% 156.63% 139.06% 120.71% 110.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.3300 4.6000 5.8600 3.0200 2.3600 1.8300 1.4100 -
P/RPS 15.27 11.46 10.79 5.53 4.88 6.31 3.55 27.51%
  YoY % 33.25% 6.21% 95.12% 13.32% -22.66% 77.75% -
  Horiz. % 430.14% 322.82% 303.94% 155.77% 137.46% 177.75% 100.00%
P/EPS 81.22 63.89 44.39 16.87 15.53 16.64 23.50 22.95%
  YoY % 27.12% 43.93% 163.13% 8.63% -6.67% -29.19% -
  Horiz. % 345.62% 271.87% 188.89% 71.79% 66.09% 70.81% 100.00%
EY 1.23 1.57 2.25 5.93 6.44 6.01 4.26 -18.69%
  YoY % -21.66% -30.22% -62.06% -7.92% 7.15% 41.08% -
  Horiz. % 28.87% 36.85% 52.82% 139.20% 151.17% 141.08% 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 1.55 2.31 1.66 0.96 0.86 0.73 0.63 16.18%
  YoY % -32.90% 39.16% 72.92% 11.63% 17.81% 15.87% -
  Horiz. % 246.03% 366.67% 263.49% 152.38% 136.51% 115.87% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 15/11/13 08/11/12 28/10/11 04/11/10 06/11/09 -
Price 3.5400 4.3600 6.3000 3.1600 2.3800 2.0300 1.4800 -
P/RPS 16.23 10.86 11.60 5.78 4.92 7.00 3.72 27.81%
  YoY % 49.45% -6.38% 100.69% 17.48% -29.71% 88.17% -
  Horiz. % 436.29% 291.94% 311.83% 155.38% 132.26% 188.17% 100.00%
P/EPS 86.34 60.56 47.73 17.65 15.66 18.45 24.67 23.21%
  YoY % 42.57% 26.88% 170.42% 12.71% -15.12% -25.21% -
  Horiz. % 349.98% 245.48% 193.47% 71.54% 63.48% 74.79% 100.00%
EY 1.16 1.65 2.10 5.66 6.39 5.42 4.05 -18.80%
  YoY % -29.70% -21.43% -62.90% -11.42% 17.90% 33.83% -
  Horiz. % 28.64% 40.74% 51.85% 139.75% 157.78% 133.83% 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 1.65 2.19 1.78 1.01 0.87 0.82 0.66 16.49%
  YoY % -24.66% 23.03% 76.24% 16.09% 6.10% 24.24% -
  Horiz. % 250.00% 331.82% 269.70% 153.03% 131.82% 124.24% 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