Highlights

[PTARAS] YoY Quarter Result on 2013-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -34.72%    YoY -     -26.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 59,734 35,762 64,194 43,380 43,686 38,599 23,212 17.05%
  YoY % 67.03% -44.29% 47.98% -0.70% 13.18% 66.29% -
  Horiz. % 257.34% 154.07% 276.56% 186.89% 188.20% 166.29% 100.00%
PBT 16,212 8,415 15,281 14,130 18,866 14,786 9,896 8.57%
  YoY % 92.66% -44.93% 8.15% -25.10% 27.59% 49.41% -
  Horiz. % 163.82% 85.03% 154.42% 142.78% 190.64% 149.41% 100.00%
Tax -3,009 -1,693 -3,768 -3,586 -4,555 -2,654 -1,095 18.33%
  YoY % -77.73% 55.07% -5.08% 21.27% -71.63% -142.37% -
  Horiz. % 274.79% 154.61% 344.11% 327.49% 415.98% 242.37% 100.00%
NP 13,203 6,722 11,513 10,544 14,311 12,132 8,801 6.99%
  YoY % 96.41% -41.61% 9.19% -26.32% 17.96% 37.85% -
  Horiz. % 150.02% 76.38% 130.81% 119.80% 162.61% 137.85% 100.00%
NP to SH 13,203 6,722 11,513 10,544 14,311 12,132 8,801 6.99%
  YoY % 96.41% -41.61% 9.19% -26.32% 17.96% 37.85% -
  Horiz. % 150.02% 76.38% 130.81% 119.80% 162.61% 137.85% 100.00%
Tax Rate 18.56 % 20.12 % 24.66 % 25.38 % 24.14 % 17.95 % 11.07 % 8.99%
  YoY % -7.75% -18.41% -2.84% 5.14% 34.48% 62.15% -
  Horiz. % 167.66% 181.75% 222.76% 229.27% 218.07% 162.15% 100.00%
Total Cost 46,531 29,040 52,681 32,836 29,375 26,467 14,411 21.55%
  YoY % 60.23% -44.88% 60.44% 11.78% 10.99% 83.66% -
  Horiz. % 322.89% 201.51% 365.56% 227.85% 203.84% 183.66% 100.00%
Net Worth 345,559 352,495 318,206 282,770 251,042 217,918 199,222 9.60%
  YoY % -1.97% 10.78% 12.53% 12.64% 15.20% 9.38% -
  Horiz. % 173.45% 176.94% 159.72% 141.94% 126.01% 109.38% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 345,559 352,495 318,206 282,770 251,042 217,918 199,222 9.60%
  YoY % -1.97% 10.78% 12.53% 12.64% 15.20% 9.38% -
  Horiz. % 173.45% 176.94% 159.72% 141.94% 126.01% 109.38% 100.00%
NOSH 162,999 163,951 159,902 79,878 79,949 79,823 80,009 12.58%
  YoY % -0.58% 2.53% 100.18% -0.09% 0.16% -0.23% -
  Horiz. % 203.73% 204.92% 199.86% 99.84% 99.93% 99.77% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.10 % 18.80 % 17.93 % 24.31 % 32.76 % 31.43 % 37.92 % -8.60%
  YoY % 17.55% 4.85% -26.24% -25.79% 4.23% -17.11% -
  Horiz. % 58.28% 49.58% 47.28% 64.11% 86.39% 82.89% 100.00%
ROE 3.82 % 1.91 % 3.62 % 3.73 % 5.70 % 5.57 % 4.42 % -2.40%
  YoY % 100.00% -47.24% -2.95% -34.56% 2.33% 26.02% -
  Horiz. % 86.43% 43.21% 81.90% 84.39% 128.96% 126.02% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.65 21.81 40.15 54.31 54.64 48.36 29.01 3.97%
  YoY % 68.04% -45.68% -26.07% -0.60% 12.99% 66.70% -
  Horiz. % 126.34% 75.18% 138.40% 187.21% 188.35% 166.70% 100.00%
EPS 8.10 4.10 7.20 13.20 17.90 15.20 11.00 -4.97%
  YoY % 97.56% -43.06% -45.45% -26.26% 17.76% 38.18% -
  Horiz. % 73.64% 37.27% 65.45% 120.00% 162.73% 138.18% 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 2.1200 2.1500 1.9900 3.5400 3.1400 2.7300 2.4900 -2.64%
  YoY % -1.40% 8.04% -43.79% 12.74% 15.02% 9.64% -
  Horiz. % 85.14% 86.35% 79.92% 142.17% 126.10% 109.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.01 21.56 38.70 26.15 26.34 23.27 13.99 17.05%
  YoY % 67.02% -44.29% 47.99% -0.72% 13.19% 66.33% -
  Horiz. % 257.40% 154.11% 276.63% 186.92% 188.28% 166.33% 100.00%
EPS 7.96 4.05 6.94 6.36 8.63 7.31 5.31 6.97%
  YoY % 96.54% -41.64% 9.12% -26.30% 18.06% 37.66% -
  Horiz. % 149.91% 76.27% 130.70% 119.77% 162.52% 137.66% 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 2.0834 2.1252 1.9185 1.7048 1.5135 1.3138 1.2011 9.60%
  YoY % -1.97% 10.77% 12.54% 12.64% 15.20% 9.38% -
  Horiz. % 173.46% 176.94% 159.73% 141.94% 126.01% 109.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.5600 3.3300 4.6000 5.8600 3.0200 2.3600 1.8300 -
P/RPS 9.71 15.27 11.46 10.79 5.53 4.88 6.31 7.44%
  YoY % -36.41% 33.25% 6.21% 95.12% 13.32% -22.66% -
  Horiz. % 153.88% 242.00% 181.62% 171.00% 87.64% 77.34% 100.00%
P/EPS 43.95 81.22 63.89 44.39 16.87 15.53 16.64 17.55%
  YoY % -45.89% 27.12% 43.93% 163.13% 8.63% -6.67% -
  Horiz. % 264.12% 488.10% 383.95% 266.77% 101.38% 93.33% 100.00%
EY 2.28 1.23 1.57 2.25 5.93 6.44 6.01 -14.90%
  YoY % 85.37% -21.66% -30.22% -62.06% -7.92% 7.15% -
  Horiz. % 37.94% 20.47% 26.12% 37.44% 98.67% 107.15% 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 1.68 1.55 2.31 1.66 0.96 0.86 0.73 14.89%
  YoY % 8.39% -32.90% 39.16% 72.92% 11.63% 17.81% -
  Horiz. % 230.14% 212.33% 316.44% 227.40% 131.51% 117.81% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 20/11/15 21/11/14 15/11/13 08/11/12 28/10/11 04/11/10 -
Price 3.4500 3.5400 4.3600 6.3000 3.1600 2.3800 2.0300 -
P/RPS 9.41 16.23 10.86 11.60 5.78 4.92 7.00 5.05%
  YoY % -42.02% 49.45% -6.38% 100.69% 17.48% -29.71% -
  Horiz. % 134.43% 231.86% 155.14% 165.71% 82.57% 70.29% 100.00%
P/EPS 42.59 86.34 60.56 47.73 17.65 15.66 18.45 14.95%
  YoY % -50.67% 42.57% 26.88% 170.42% 12.71% -15.12% -
  Horiz. % 230.84% 467.97% 328.24% 258.70% 95.66% 84.88% 100.00%
EY 2.35 1.16 1.65 2.10 5.66 6.39 5.42 -12.99%
  YoY % 102.59% -29.70% -21.43% -62.90% -11.42% 17.90% -
  Horiz. % 43.36% 21.40% 30.44% 38.75% 104.43% 117.90% 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 1.63 1.65 2.19 1.78 1.01 0.87 0.82 12.12%
  YoY % -1.21% -24.66% 23.03% 76.24% 16.09% 6.10% -
  Horiz. % 198.78% 201.22% 267.07% 217.07% 123.17% 106.10% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers