Highlights

[PTARAS] YoY Quarter Result on 2014-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     31.77%    YoY -     10.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 24,275 59,773 31,217 74,110 47,892 36,019 52,449 -12.04%
  YoY % -59.39% 91.48% -57.88% 54.74% 32.96% -31.33% -
  Horiz. % 46.28% 113.96% 59.52% 141.30% 91.31% 68.67% 100.00%
PBT 2,557 14,515 3,506 20,245 17,895 10,626 16,737 -26.86%
  YoY % -82.38% 314.00% -82.68% 13.13% 68.41% -36.51% -
  Horiz. % 15.28% 86.72% 20.95% 120.96% 106.92% 63.49% 100.00%
Tax -736 -3,196 -975 -5,074 -4,168 -2,586 -3,704 -23.59%
  YoY % 76.97% -227.79% 80.78% -21.74% -61.18% 30.18% -
  Horiz. % 19.87% 86.29% 26.32% 136.99% 112.53% 69.82% 100.00%
NP 1,821 11,319 2,531 15,171 13,727 8,040 13,033 -27.94%
  YoY % -83.91% 347.21% -83.32% 10.52% 70.73% -38.31% -
  Horiz. % 13.97% 86.85% 19.42% 116.40% 105.32% 61.69% 100.00%
NP to SH 1,821 11,319 2,531 15,171 13,727 8,040 13,033 -27.94%
  YoY % -83.91% 347.21% -83.32% 10.52% 70.73% -38.31% -
  Horiz. % 13.97% 86.85% 19.42% 116.40% 105.32% 61.69% 100.00%
Tax Rate 28.78 % 22.02 % 27.81 % 25.06 % 23.29 % 24.34 % 22.13 % 4.47%
  YoY % 30.70% -20.82% 10.97% 7.60% -4.31% 9.99% -
  Horiz. % 130.05% 99.50% 125.67% 113.24% 105.24% 109.99% 100.00%
Total Cost 22,454 48,454 28,686 58,939 34,165 27,979 39,416 -8.94%
  YoY % -53.66% 68.91% -51.33% 72.51% 22.11% -29.02% -
  Horiz. % 56.97% 122.93% 72.78% 149.53% 86.68% 70.98% 100.00%
Net Worth 329,980 337,929 327,448 324,401 284,116 254,868 159,862 12.83%
  YoY % -2.35% 3.20% 0.94% 14.18% 11.48% 59.43% -
  Horiz. % 206.41% 211.39% 204.83% 202.93% 177.73% 159.43% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 329,980 337,929 327,448 324,401 284,116 254,868 159,862 12.83%
  YoY % -2.35% 3.20% 0.94% 14.18% 11.48% 59.43% -
  Horiz. % 206.41% 211.39% 204.83% 202.93% 177.73% 159.43% 100.00%
NOSH 164,990 164,043 158,187 161,393 159,616 80,400 79,931 12.83%
  YoY % 0.58% 3.70% -1.99% 1.11% 98.53% 0.59% -
  Horiz. % 206.41% 205.23% 197.90% 201.92% 199.69% 100.59% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.50 % 18.94 % 8.11 % 20.47 % 28.66 % 22.32 % 24.85 % -18.08%
  YoY % -60.40% 133.54% -60.38% -28.58% 28.41% -10.18% -
  Horiz. % 30.18% 76.22% 32.64% 82.37% 115.33% 89.82% 100.00%
ROE 0.55 % 3.35 % 0.77 % 4.68 % 4.83 % 3.15 % 8.15 % -36.17%
  YoY % -83.58% 335.06% -83.55% -3.11% 53.33% -61.35% -
  Horiz. % 6.75% 41.10% 9.45% 57.42% 59.26% 38.65% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.71 36.44 19.73 45.92 30.00 44.80 65.62 -22.04%
  YoY % -59.63% 84.69% -57.03% 53.07% -33.04% -31.73% -
  Horiz. % 22.42% 55.53% 30.07% 69.98% 45.72% 68.27% 100.00%
EPS 1.10 6.90 1.60 9.40 8.60 10.00 16.20 -36.10%
  YoY % -84.06% 331.25% -82.98% 9.30% -14.00% -38.27% -
  Horiz. % 6.79% 42.59% 9.88% 58.02% 53.09% 61.73% 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 2.0000 2.0600 2.0700 2.0100 1.7800 3.1700 2.0000 -
  YoY % -2.91% -0.48% 2.99% 12.92% -43.85% 58.50% -
  Horiz. % 100.00% 103.00% 103.50% 100.50% 89.00% 158.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.64 36.04 18.82 44.68 28.87 21.72 31.62 -12.03%
  YoY % -59.38% 91.50% -57.88% 54.76% 32.92% -31.31% -
  Horiz. % 46.30% 113.98% 59.52% 141.30% 91.30% 68.69% 100.00%
EPS 1.10 6.82 1.53 9.15 8.28 4.85 7.86 -27.92%
  YoY % -83.87% 345.75% -83.28% 10.51% 70.72% -38.30% -
  Horiz. % 13.99% 86.77% 19.47% 116.41% 105.34% 61.70% 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 1.9895 2.0374 1.9742 1.9558 1.7129 1.5366 0.9638 12.83%
  YoY % -2.35% 3.20% 0.94% 14.18% 11.47% 59.43% -
  Horiz. % 206.42% 211.39% 204.84% 202.93% 177.72% 159.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.7200 3.5200 3.3000 3.7300 2.8600 3.0800 2.1700 -
P/RPS 25.28 9.66 16.72 8.12 9.53 6.88 3.31 40.29%
  YoY % 161.70% -42.22% 105.91% -14.80% 38.52% 107.85% -
  Horiz. % 763.75% 291.84% 505.14% 245.32% 287.92% 207.85% 100.00%
P/EPS 337.05 51.01 206.25 39.68 33.26 30.80 13.31 71.28%
  YoY % 560.75% -75.27% 419.78% 19.30% 7.99% 131.40% -
  Horiz. % 2,532.31% 383.25% 1,549.59% 298.12% 249.89% 231.40% 100.00%
EY 0.30 1.96 0.48 2.52 3.01 3.25 7.51 -41.50%
  YoY % -84.69% 308.33% -80.95% -16.28% -7.38% -56.72% -
  Horiz. % 3.99% 26.10% 6.39% 33.56% 40.08% 43.28% 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 1.71 1.59 1.86 1.61 0.97 1.09 9.31%
  YoY % 8.77% 7.55% -14.52% 15.53% 65.98% -11.01% -
  Horiz. % 170.64% 156.88% 145.87% 170.64% 147.71% 88.99% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 - 22/02/16 24/02/15 12/02/14 18/02/13 21/02/12 -
Price 3.7500 3.5200 3.3900 4.3600 2.8500 2.9300 2.5300 -
P/RPS 25.49 9.66 17.18 9.50 9.50 6.54 3.86 36.93%
  YoY % 163.87% -43.77% 80.84% 0.00% 45.26% 69.43% -
  Horiz. % 660.36% 250.26% 445.08% 246.11% 246.11% 169.43% 100.00%
P/EPS 339.77 51.01 211.88 46.38 33.14 29.30 15.52 67.18%
  YoY % 566.09% -75.93% 356.83% 39.95% 13.11% 88.79% -
  Horiz. % 2,189.24% 328.67% 1,365.21% 298.84% 213.53% 188.79% 100.00%
EY 0.29 1.96 0.47 2.16 3.02 3.41 6.44 -40.33%
  YoY % -85.20% 317.02% -78.24% -28.48% -11.44% -47.05% -
  Horiz. % 4.50% 30.43% 7.30% 33.54% 46.89% 52.95% 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 1.88 1.71 1.64 2.17 1.60 0.92 1.27 6.75%
  YoY % 9.94% 4.27% -24.42% 35.62% 73.91% -27.56% -
  Horiz. % 148.03% 134.65% 129.13% 170.87% 125.98% 72.44% 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.
 


 

251  331  559  1184 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.16+0.015 
 HSI-H8E 0.285+0.01 
 HSI-C7E 0.215-0.015 
 KNM 0.39+0.015 
 MNC 0.100.00 
 KNM-WB 0.195+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers