Highlights

[PTARAS] YoY Quarter Result on 2012-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -31.31%    YoY -     71.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 57,339 48,889 42,434 45,064 31,429 26,354 29,411 11.76%
  YoY % 17.28% 15.21% -5.84% 43.38% 19.26% -10.39% -
  Horiz. % 194.96% 166.23% 144.28% 153.22% 106.86% 89.61% 100.00%
PBT 18,245 13,681 17,645 10,992 6,734 5,643 6,109 19.99%
  YoY % 33.36% -22.47% 60.53% 63.23% 19.33% -7.63% -
  Horiz. % 298.66% 223.95% 288.84% 179.93% 110.23% 92.37% 100.00%
Tax -4,461 -4,419 -3,832 -2,039 -1,502 -1,389 -1,539 19.40%
  YoY % -0.95% -15.32% -87.94% -35.75% -8.14% 9.75% -
  Horiz. % 289.86% 287.13% 248.99% 132.49% 97.60% 90.25% 100.00%
NP 13,784 9,262 13,813 8,953 5,232 4,254 4,570 20.19%
  YoY % 48.82% -32.95% 54.28% 71.12% 22.99% -6.91% -
  Horiz. % 301.62% 202.67% 302.25% 195.91% 114.49% 93.09% 100.00%
NP to SH 13,784 9,262 13,813 8,953 5,232 4,254 4,570 20.19%
  YoY % 48.82% -32.95% 54.28% 71.12% 22.99% -6.91% -
  Horiz. % 301.62% 202.67% 302.25% 195.91% 114.49% 93.09% 100.00%
Tax Rate 24.45 % 32.30 % 21.72 % 18.55 % 22.30 % 24.61 % 25.19 % -0.50%
  YoY % -24.30% 48.71% 17.09% -16.82% -9.39% -2.30% -
  Horiz. % 97.06% 128.23% 86.22% 73.64% 88.53% 97.70% 100.00%
Total Cost 43,555 39,627 28,621 36,111 26,197 22,100 24,841 9.81%
  YoY % 9.91% 38.45% -20.74% 37.84% 18.54% -11.03% -
  Horiz. % 175.34% 159.52% 115.22% 145.37% 105.46% 88.97% 100.00%
Net Worth 338,188 300,216 266,678 161,041 210,889 183,002 169,170 12.23%
  YoY % 12.65% 12.58% 65.60% -23.64% 15.24% 8.18% -
  Horiz. % 199.91% 177.46% 157.64% 95.19% 124.66% 108.18% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 11,219 9,581 7,984 6,039 - - - -
  YoY % 17.10% 20.00% 32.21% 0.00% 0.00% 0.00% -
  Horiz. % 185.78% 158.66% 132.21% 100.00% - - -
Div Payout % 81.40 % 103.45 % 57.80 % 67.45 % - % - % - % -
  YoY % -21.31% 78.98% -14.31% 0.00% 0.00% 0.00% -
  Horiz. % 120.68% 153.37% 85.69% 100.00% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 338,188 300,216 266,678 161,041 210,889 183,002 169,170 12.23%
  YoY % 12.65% 12.58% 65.60% -23.64% 15.24% 8.18% -
  Horiz. % 199.91% 177.46% 157.64% 95.19% 124.66% 108.18% 100.00%
NOSH 160,279 159,689 79,843 80,520 80,492 80,264 80,175 12.23%
  YoY % 0.37% 100.00% -0.84% 0.04% 0.28% 0.11% -
  Horiz. % 199.91% 199.18% 99.59% 100.43% 100.40% 100.11% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 24.04 % 18.94 % 32.55 % 19.87 % 16.65 % 16.14 % 15.54 % 7.54%
  YoY % 26.93% -41.81% 63.81% 19.34% 3.16% 3.86% -
  Horiz. % 154.70% 121.88% 209.46% 127.86% 107.14% 103.86% 100.00%
ROE 4.08 % 3.09 % 5.18 % 5.56 % 2.48 % 2.32 % 2.70 % 7.12%
  YoY % 32.04% -40.35% -6.83% 124.19% 6.90% -14.07% -
  Horiz. % 151.11% 114.44% 191.85% 205.93% 91.85% 85.93% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 35.77 30.62 53.15 55.97 39.05 32.83 36.68 -0.42%
  YoY % 16.82% -42.39% -5.04% 43.33% 18.95% -10.50% -
  Horiz. % 97.52% 83.48% 144.90% 152.59% 106.46% 89.50% 100.00%
EPS 8.60 5.80 17.30 11.20 6.50 5.30 5.70 7.09%
  YoY % 48.28% -66.47% 54.46% 72.31% 22.64% -7.02% -
  Horiz. % 150.88% 101.75% 303.51% 196.49% 114.04% 92.98% 100.00%
DPS 7.00 6.00 10.00 7.50 0.00 0.00 0.00 -
  YoY % 16.67% -40.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 80.00% 133.33% 100.00% - - -
NAPS 2.1100 1.8800 3.3400 2.0000 2.6200 2.2800 2.1100 -
  YoY % 12.23% -43.71% 67.00% -23.66% 14.91% 8.06% -
  Horiz. % 100.00% 89.10% 158.29% 94.79% 124.17% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 34.57 29.48 25.58 27.17 18.95 15.89 17.73 11.77%
  YoY % 17.27% 15.25% -5.85% 43.38% 19.26% -10.38% -
  Horiz. % 194.98% 166.27% 144.28% 153.24% 106.88% 89.62% 100.00%
EPS 8.31 5.58 8.33 5.40 3.15 2.56 2.76 20.16%
  YoY % 48.92% -33.01% 54.26% 71.43% 23.05% -7.25% -
  Horiz. % 301.09% 202.17% 301.81% 195.65% 114.13% 92.75% 100.00%
DPS 6.76 5.78 4.81 3.64 0.00 0.00 0.00 -
  YoY % 16.96% 20.17% 32.14% 0.00% 0.00% 0.00% -
  Horiz. % 185.71% 158.79% 132.14% 100.00% - - -
NAPS 2.0389 1.8100 1.6078 0.9709 1.2715 1.1033 1.0199 12.23%
  YoY % 12.65% 12.58% 65.60% -23.64% 15.25% 8.18% -
  Horiz. % 199.91% 177.47% 157.64% 95.20% 124.67% 108.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.0300 3.0900 2.9600 2.5800 2.0700 1.6000 1.1000 -
P/RPS 11.27 10.09 5.57 4.61 5.30 4.87 3.00 24.67%
  YoY % 11.69% 81.15% 20.82% -13.02% 8.83% 62.33% -
  Horiz. % 375.67% 336.33% 185.67% 153.67% 176.67% 162.33% 100.00%
P/EPS 46.86 53.28 17.11 23.20 31.85 30.19 19.30 15.93%
  YoY % -12.05% 211.40% -26.25% -27.16% 5.50% 56.42% -
  Horiz. % 242.80% 276.06% 88.65% 120.21% 165.03% 156.42% 100.00%
EY 2.13 1.88 5.84 4.31 3.14 3.31 5.18 -13.76%
  YoY % 13.30% -67.81% 35.50% 37.26% -5.14% -36.10% -
  Horiz. % 41.12% 36.29% 112.74% 83.20% 60.62% 63.90% 100.00%
DY 1.74 1.94 3.38 2.91 0.00 0.00 0.00 -
  YoY % -10.31% -42.60% 16.15% 0.00% 0.00% 0.00% -
  Horiz. % 59.79% 66.67% 116.15% 100.00% - - -
P/NAPS 1.91 1.64 0.89 1.29 0.79 0.70 0.52 24.20%
  YoY % 16.46% 84.27% -31.01% 63.29% 12.86% 34.62% -
  Horiz. % 367.31% 315.38% 171.15% 248.08% 151.92% 134.62% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 21/05/14 17/05/13 18/05/12 06/05/11 07/05/10 08/05/09 -
Price 4.0800 4.0700 3.7700 2.7900 2.3100 1.5800 1.2500 -
P/RPS 11.40 13.29 7.09 4.99 5.92 4.81 3.41 22.27%
  YoY % -14.22% 87.45% 42.08% -15.71% 23.08% 41.06% -
  Horiz. % 334.31% 389.74% 207.92% 146.33% 173.61% 141.06% 100.00%
P/EPS 47.44 70.17 21.79 25.09 35.54 29.81 21.93 13.72%
  YoY % -32.39% 222.03% -13.15% -29.40% 19.22% 35.93% -
  Horiz. % 216.32% 319.97% 99.36% 114.41% 162.06% 135.93% 100.00%
EY 2.11 1.43 4.59 3.99 2.81 3.35 4.56 -12.05%
  YoY % 47.55% -68.85% 15.04% 41.99% -16.12% -26.54% -
  Horiz. % 46.27% 31.36% 100.66% 87.50% 61.62% 73.46% 100.00%
DY 1.72 1.47 2.65 2.69 0.00 0.00 0.00 -
  YoY % 17.01% -44.53% -1.49% 0.00% 0.00% 0.00% -
  Horiz. % 63.94% 54.65% 98.51% 100.00% - - -
P/NAPS 1.93 2.16 1.13 1.40 0.88 0.69 0.59 21.83%
  YoY % -10.65% 91.15% -19.29% 59.09% 27.54% 16.95% -
  Horiz. % 327.12% 366.10% 191.53% 237.29% 149.15% 116.95% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers