Highlights

[PTARAS] YoY Quarter Result on 2011-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     7.43%    YoY -     58.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 74,110 47,892 36,019 52,449 25,389 26,217 27,548 17.92%
  YoY % 54.74% 32.96% -31.33% 106.58% -3.16% -4.83% -
  Horiz. % 269.02% 173.85% 130.75% 190.39% 92.16% 95.17% 100.00%
PBT 20,245 17,895 10,626 16,737 9,712 5,172 1,693 51.19%
  YoY % 13.13% 68.41% -36.51% 72.33% 87.78% 205.49% -
  Horiz. % 1,195.81% 1,057.00% 627.64% 988.60% 573.66% 305.49% 100.00%
Tax -5,074 -4,168 -2,586 -3,704 -1,473 -1,128 -1,548 21.87%
  YoY % -21.74% -61.18% 30.18% -151.46% -30.59% 27.13% -
  Horiz. % 327.78% 269.25% 167.05% 239.28% 95.16% 72.87% 100.00%
NP 15,171 13,727 8,040 13,033 8,239 4,044 145 117.00%
  YoY % 10.52% 70.73% -38.31% 58.19% 103.73% 2,688.97% -
  Horiz. % 10,462.76% 9,466.90% 5,544.83% 8,988.28% 5,682.07% 2,788.97% 100.00%
NP to SH 15,171 13,727 8,040 13,033 8,239 4,044 145 117.00%
  YoY % 10.52% 70.73% -38.31% 58.19% 103.73% 2,688.97% -
  Horiz. % 10,462.76% 9,466.90% 5,544.83% 8,988.28% 5,682.07% 2,788.97% 100.00%
Tax Rate 25.06 % 23.29 % 24.34 % 22.13 % 15.17 % 21.81 % 91.44 % -19.40%
  YoY % 7.60% -4.31% 9.99% 45.88% -30.44% -76.15% -
  Horiz. % 27.41% 25.47% 26.62% 24.20% 16.59% 23.85% 100.00%
Total Cost 58,939 34,165 27,979 39,416 17,150 22,173 27,403 13.61%
  YoY % 72.51% 22.11% -29.02% 129.83% -22.65% -19.09% -
  Horiz. % 215.08% 124.68% 102.10% 143.84% 62.58% 80.91% 100.00%
Net Worth 324,401 284,116 254,868 159,862 203,975 180,362 149,349 13.79%
  YoY % 14.18% 11.48% 59.43% -21.63% 13.09% 20.76% -
  Horiz. % 217.21% 190.24% 170.65% 107.04% 136.58% 120.76% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 324,401 284,116 254,868 159,862 203,975 180,362 149,349 13.79%
  YoY % 14.18% 11.48% 59.43% -21.63% 13.09% 20.76% -
  Horiz. % 217.21% 190.24% 170.65% 107.04% 136.58% 120.76% 100.00%
NOSH 161,393 159,616 80,400 79,931 79,990 80,880 72,499 14.26%
  YoY % 1.11% 98.53% 0.59% -0.07% -1.10% 11.56% -
  Horiz. % 222.61% 220.16% 110.90% 110.25% 110.33% 111.56% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 20.47 % 28.66 % 22.32 % 24.85 % 32.45 % 15.43 % 0.53 % 83.80%
  YoY % -28.58% 28.41% -10.18% -23.42% 110.30% 2,811.32% -
  Horiz. % 3,862.26% 5,407.55% 4,211.32% 4,688.68% 6,122.64% 2,911.32% 100.00%
ROE 4.68 % 4.83 % 3.15 % 8.15 % 4.04 % 2.24 % 0.10 % 89.78%
  YoY % -3.11% 53.33% -61.35% 101.73% 80.36% 2,140.00% -
  Horiz. % 4,680.00% 4,830.00% 3,150.00% 8,150.00% 4,040.00% 2,240.00% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 45.92 30.00 44.80 65.62 31.74 32.41 38.00 3.20%
  YoY % 53.07% -33.04% -31.73% 106.74% -2.07% -14.71% -
  Horiz. % 120.84% 78.95% 117.89% 172.68% 83.53% 85.29% 100.00%
EPS 9.40 8.60 10.00 16.20 10.30 5.00 0.20 89.91%
  YoY % 9.30% -14.00% -38.27% 57.28% 106.00% 2,400.00% -
  Horiz. % 4,700.00% 4,300.00% 5,000.00% 8,100.00% 5,150.00% 2,500.00% 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 2.0100 1.7800 3.1700 2.0000 2.5500 2.2300 2.0600 -0.41%
  YoY % 12.92% -43.85% 58.50% -21.57% 14.35% 8.25% -
  Horiz. % 97.57% 86.41% 153.88% 97.09% 123.79% 108.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 44.68 28.87 21.72 31.62 15.31 15.81 16.61 17.92%
  YoY % 54.76% 32.92% -31.31% 106.53% -3.16% -4.82% -
  Horiz. % 268.99% 173.81% 130.76% 190.37% 92.17% 95.18% 100.00%
EPS 9.15 8.28 4.85 7.86 4.97 2.44 0.09 115.96%
  YoY % 10.51% 70.72% -38.30% 58.15% 103.69% 2,611.11% -
  Horiz. % 10,166.67% 9,200.00% 5,388.89% 8,733.33% 5,522.22% 2,711.11% 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 1.9558 1.7129 1.5366 0.9638 1.2298 1.0874 0.9004 13.79%
  YoY % 14.18% 11.47% 59.43% -21.63% 13.10% 20.77% -
  Horiz. % 217.21% 190.24% 170.66% 107.04% 136.58% 120.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.7300 2.8600 3.0800 2.1700 1.9100 1.3200 1.0500 -
P/RPS 8.12 9.53 6.88 3.31 6.02 4.07 2.76 19.69%
  YoY % -14.80% 38.52% 107.85% -45.02% 47.91% 47.46% -
  Horiz. % 294.20% 345.29% 249.28% 119.93% 218.12% 147.46% 100.00%
P/EPS 39.68 33.26 30.80 13.31 18.54 26.40 525.00 -34.96%
  YoY % 19.30% 7.99% 131.40% -28.21% -29.77% -94.97% -
  Horiz. % 7.56% 6.34% 5.87% 2.54% 3.53% 5.03% 100.00%
EY 2.52 3.01 3.25 7.51 5.39 3.79 0.19 53.82%
  YoY % -16.28% -7.38% -56.72% 39.33% 42.22% 1,894.74% -
  Horiz. % 1,326.32% 1,584.21% 1,710.53% 3,952.63% 2,836.84% 1,994.74% 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 1.86 1.61 0.97 1.09 0.75 0.59 0.51 24.06%
  YoY % 15.53% 65.98% -11.01% 45.33% 27.12% 15.69% -
  Horiz. % 364.71% 315.69% 190.20% 213.73% 147.06% 115.69% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 12/02/14 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 -
Price 4.3600 2.8500 2.9300 2.5300 2.0700 1.6100 1.0300 -
P/RPS 9.50 9.50 6.54 3.86 6.52 4.97 2.71 23.24%
  YoY % 0.00% 45.26% 69.43% -40.80% 31.19% 83.39% -
  Horiz. % 350.55% 350.55% 241.33% 142.44% 240.59% 183.39% 100.00%
P/EPS 46.38 33.14 29.30 15.52 20.10 32.20 515.00 -33.04%
  YoY % 39.95% 13.11% 88.79% -22.79% -37.58% -93.75% -
  Horiz. % 9.01% 6.43% 5.69% 3.01% 3.90% 6.25% 100.00%
EY 2.16 3.02 3.41 6.44 4.98 3.11 0.19 49.92%
  YoY % -28.48% -11.44% -47.05% 29.32% 60.13% 1,536.84% -
  Horiz. % 1,136.84% 1,589.47% 1,794.74% 3,389.47% 2,621.05% 1,636.84% 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 2.17 1.60 0.92 1.27 0.81 0.72 0.50 27.70%
  YoY % 35.62% 73.91% -27.56% 56.79% 12.50% 44.00% -
  Horiz. % 434.00% 320.00% 184.00% 254.00% 162.00% 144.00% 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.
 


 

324  394  573  918 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.96+0.025 
 WCT-WE 0.18+0.02 
 SAPNRG 0.345+0.01 
 KNM 0.20+0.025 
 IRIS 0.185+0.01 
 IWCITY 1.190.00 
 BARAKAH 0.1050.00 
 MALTON 0.655+0.04 
 HIBISCS 1.21+0.04 
Partners & Brokers