Highlights

[PTARAS] YoY Quarter Result on 2013-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     71.80%    YoY -     54.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 28,969 57,339 48,889 42,434 45,064 31,429 26,354 1.59%
  YoY % -49.48% 17.28% 15.21% -5.84% 43.38% 19.26% -
  Horiz. % 109.92% 217.57% 185.51% 161.02% 170.99% 119.26% 100.00%
PBT 4,370 18,245 13,681 17,645 10,992 6,734 5,643 -4.17%
  YoY % -76.05% 33.36% -22.47% 60.53% 63.23% 19.33% -
  Horiz. % 77.44% 323.32% 242.44% 312.69% 194.79% 119.33% 100.00%
Tax -977 -4,461 -4,419 -3,832 -2,039 -1,502 -1,389 -5.69%
  YoY % 78.10% -0.95% -15.32% -87.94% -35.75% -8.14% -
  Horiz. % 70.34% 321.17% 318.14% 275.88% 146.80% 108.14% 100.00%
NP 3,393 13,784 9,262 13,813 8,953 5,232 4,254 -3.70%
  YoY % -75.38% 48.82% -32.95% 54.28% 71.12% 22.99% -
  Horiz. % 79.76% 324.02% 217.72% 324.71% 210.46% 122.99% 100.00%
NP to SH 3,393 13,784 9,262 13,813 8,953 5,232 4,254 -3.70%
  YoY % -75.38% 48.82% -32.95% 54.28% 71.12% 22.99% -
  Horiz. % 79.76% 324.02% 217.72% 324.71% 210.46% 122.99% 100.00%
Tax Rate 22.36 % 24.45 % 32.30 % 21.72 % 18.55 % 22.30 % 24.61 % -1.58%
  YoY % -8.55% -24.30% 48.71% 17.09% -16.82% -9.39% -
  Horiz. % 90.86% 99.35% 131.25% 88.26% 75.38% 90.61% 100.00%
Total Cost 25,576 43,555 39,627 28,621 36,111 26,197 22,100 2.46%
  YoY % -41.28% 9.91% 38.45% -20.74% 37.84% 18.54% -
  Horiz. % 115.73% 197.08% 179.31% 129.51% 163.40% 118.54% 100.00%
Net Worth 334,452 338,188 300,216 266,678 161,041 210,889 183,002 10.56%
  YoY % -1.10% 12.65% 12.58% 65.60% -23.64% 15.24% -
  Horiz. % 182.76% 184.80% 164.05% 145.72% 88.00% 115.24% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 12,925 11,219 9,581 7,984 6,039 - - -
  YoY % 15.21% 17.10% 20.00% 32.21% 0.00% 0.00% -
  Horiz. % 214.04% 185.78% 158.66% 132.21% 100.00% - -
Div Payout % 380.95 % 81.40 % 103.45 % 57.80 % 67.45 % - % - % -
  YoY % 368.00% -21.31% 78.98% -14.31% 0.00% 0.00% -
  Horiz. % 564.79% 120.68% 153.37% 85.69% 100.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 334,452 338,188 300,216 266,678 161,041 210,889 183,002 10.56%
  YoY % -1.10% 12.65% 12.58% 65.60% -23.64% 15.24% -
  Horiz. % 182.76% 184.80% 164.05% 145.72% 88.00% 115.24% 100.00%
NOSH 161,571 160,279 159,689 79,843 80,520 80,492 80,264 12.36%
  YoY % 0.81% 0.37% 100.00% -0.84% 0.04% 0.28% -
  Horiz. % 201.30% 199.69% 198.96% 99.48% 100.32% 100.28% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.71 % 24.04 % 18.94 % 32.55 % 19.87 % 16.65 % 16.14 % -5.20%
  YoY % -51.29% 26.93% -41.81% 63.81% 19.34% 3.16% -
  Horiz. % 72.55% 148.95% 117.35% 201.67% 123.11% 103.16% 100.00%
ROE 1.01 % 4.08 % 3.09 % 5.18 % 5.56 % 2.48 % 2.32 % -12.93%
  YoY % -75.25% 32.04% -40.35% -6.83% 124.19% 6.90% -
  Horiz. % 43.53% 175.86% 133.19% 223.28% 239.66% 106.90% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 17.93 35.77 30.62 53.15 55.97 39.05 32.83 -9.58%
  YoY % -49.87% 16.82% -42.39% -5.04% 43.33% 18.95% -
  Horiz. % 54.61% 108.96% 93.27% 161.89% 170.48% 118.95% 100.00%
EPS 2.10 8.60 5.80 17.30 11.20 6.50 5.30 -14.29%
  YoY % -75.58% 48.28% -66.47% 54.46% 72.31% 22.64% -
  Horiz. % 39.62% 162.26% 109.43% 326.42% 211.32% 122.64% 100.00%
DPS 8.00 7.00 6.00 10.00 7.50 0.00 0.00 -
  YoY % 14.29% 16.67% -40.00% 33.33% 0.00% 0.00% -
  Horiz. % 106.67% 93.33% 80.00% 133.33% 100.00% - -
NAPS 2.0700 2.1100 1.8800 3.3400 2.0000 2.6200 2.2800 -1.60%
  YoY % -1.90% 12.23% -43.71% 67.00% -23.66% 14.91% -
  Horiz. % 90.79% 92.54% 82.46% 146.49% 87.72% 114.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 17.47 34.57 29.48 25.58 27.17 18.95 15.89 1.59%
  YoY % -49.46% 17.27% 15.25% -5.85% 43.38% 19.26% -
  Horiz. % 109.94% 217.56% 185.53% 160.98% 170.99% 119.26% 100.00%
EPS 2.05 8.31 5.58 8.33 5.40 3.15 2.56 -3.63%
  YoY % -75.33% 48.92% -33.01% 54.26% 71.43% 23.05% -
  Horiz. % 80.08% 324.61% 217.97% 325.39% 210.94% 123.05% 100.00%
DPS 7.79 6.76 5.78 4.81 3.64 0.00 0.00 -
  YoY % 15.24% 16.96% 20.17% 32.14% 0.00% 0.00% -
  Horiz. % 214.01% 185.71% 158.79% 132.14% 100.00% - -
NAPS 2.0164 2.0389 1.8100 1.6078 0.9709 1.2715 1.1033 10.56%
  YoY % -1.10% 12.65% 12.58% 65.60% -23.64% 15.25% -
  Horiz. % 182.76% 184.80% 164.05% 145.73% 88.00% 115.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.6800 4.0300 3.0900 2.9600 2.5800 2.0700 1.6000 -
P/RPS 20.52 11.27 10.09 5.57 4.61 5.30 4.87 27.06%
  YoY % 82.08% 11.69% 81.15% 20.82% -13.02% 8.83% -
  Horiz. % 421.36% 231.42% 207.19% 114.37% 94.66% 108.83% 100.00%
P/EPS 175.24 46.86 53.28 17.11 23.20 31.85 30.19 34.02%
  YoY % 273.96% -12.05% 211.40% -26.25% -27.16% 5.50% -
  Horiz. % 580.46% 155.22% 176.48% 56.67% 76.85% 105.50% 100.00%
EY 0.57 2.13 1.88 5.84 4.31 3.14 3.31 -25.39%
  YoY % -73.24% 13.30% -67.81% 35.50% 37.26% -5.14% -
  Horiz. % 17.22% 64.35% 56.80% 176.44% 130.21% 94.86% 100.00%
DY 2.17 1.74 1.94 3.38 2.91 0.00 0.00 -
  YoY % 24.71% -10.31% -42.60% 16.15% 0.00% 0.00% -
  Horiz. % 74.57% 59.79% 66.67% 116.15% 100.00% - -
P/NAPS 1.78 1.91 1.64 0.89 1.29 0.79 0.70 16.81%
  YoY % -6.81% 16.46% 84.27% -31.01% 63.29% 12.86% -
  Horiz. % 254.29% 272.86% 234.29% 127.14% 184.29% 112.86% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 15/05/15 21/05/14 17/05/13 18/05/12 06/05/11 07/05/10 -
Price 3.5300 4.0800 4.0700 3.7700 2.7900 2.3100 1.5800 -
P/RPS 19.69 11.40 13.29 7.09 4.99 5.92 4.81 26.45%
  YoY % 72.72% -14.22% 87.45% 42.08% -15.71% 23.08% -
  Horiz. % 409.36% 237.01% 276.30% 147.40% 103.74% 123.08% 100.00%
P/EPS 168.10 47.44 70.17 21.79 25.09 35.54 29.81 33.38%
  YoY % 254.34% -32.39% 222.03% -13.15% -29.40% 19.22% -
  Horiz. % 563.90% 159.14% 235.39% 73.10% 84.17% 119.22% 100.00%
EY 0.59 2.11 1.43 4.59 3.99 2.81 3.35 -25.11%
  YoY % -72.04% 47.55% -68.85% 15.04% 41.99% -16.12% -
  Horiz. % 17.61% 62.99% 42.69% 137.01% 119.10% 83.88% 100.00%
DY 2.27 1.72 1.47 2.65 2.69 0.00 0.00 -
  YoY % 31.98% 17.01% -44.53% -1.49% 0.00% 0.00% -
  Horiz. % 84.39% 63.94% 54.65% 98.51% 100.00% - -
P/NAPS 1.71 1.93 2.16 1.13 1.40 0.88 0.69 16.31%
  YoY % -11.40% -10.65% 91.15% -19.29% 59.09% 27.54% -
  Horiz. % 247.83% 279.71% 313.04% 163.77% 202.90% 127.54% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers