Highlights

[PTARAS] YoY Quarter Result on 2015-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -9.14%    YoY -     48.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 30,311 52,570 28,969 57,339 48,889 42,434 45,064 -6.39%
  YoY % -42.34% 81.47% -49.48% 17.28% 15.21% -5.84% -
  Horiz. % 67.26% 116.66% 64.28% 127.24% 108.49% 94.16% 100.00%
PBT 10,670 10,859 4,370 18,245 13,681 17,645 10,992 -0.49%
  YoY % -1.74% 148.49% -76.05% 33.36% -22.47% 60.53% -
  Horiz. % 97.07% 98.79% 39.76% 165.98% 124.46% 160.53% 100.00%
Tax -4,166 -2,406 -977 -4,461 -4,419 -3,832 -2,039 12.64%
  YoY % -73.15% -146.26% 78.10% -0.95% -15.32% -87.94% -
  Horiz. % 204.32% 118.00% 47.92% 218.78% 216.72% 187.94% 100.00%
NP 6,504 8,453 3,393 13,784 9,262 13,813 8,953 -5.18%
  YoY % -23.06% 149.13% -75.38% 48.82% -32.95% 54.28% -
  Horiz. % 72.65% 94.42% 37.90% 153.96% 103.45% 154.28% 100.00%
NP to SH 6,504 8,453 3,393 13,784 9,262 13,813 8,953 -5.18%
  YoY % -23.06% 149.13% -75.38% 48.82% -32.95% 54.28% -
  Horiz. % 72.65% 94.42% 37.90% 153.96% 103.45% 154.28% 100.00%
Tax Rate 39.04 % 22.16 % 22.36 % 24.45 % 32.30 % 21.72 % 18.55 % 13.20%
  YoY % 76.17% -0.89% -8.55% -24.30% 48.71% 17.09% -
  Horiz. % 210.46% 119.46% 120.54% 131.81% 174.12% 117.09% 100.00%
Total Cost 23,807 44,117 25,576 43,555 39,627 28,621 36,111 -6.71%
  YoY % -46.04% 72.49% -41.28% 9.91% 38.45% -20.74% -
  Horiz. % 65.93% 122.17% 70.83% 120.61% 109.74% 79.26% 100.00%
Net Worth 331,758 344,622 334,452 338,188 300,216 266,678 161,041 12.80%
  YoY % -3.73% 3.04% -1.10% 12.65% 12.58% 65.60% -
  Horiz. % 206.01% 214.00% 207.68% 210.00% 186.42% 165.60% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 13,204 13,004 12,925 11,219 9,581 7,984 6,039 13.92%
  YoY % 1.54% 0.61% 15.21% 17.10% 20.00% 32.21% -
  Horiz. % 218.65% 215.34% 214.04% 185.78% 158.66% 132.21% 100.00%
Div Payout % 203.02 % 153.85 % 380.95 % 81.40 % 103.45 % 57.80 % 67.45 % 20.15%
  YoY % 31.96% -59.61% 368.00% -21.31% 78.98% -14.31% -
  Horiz. % 300.99% 228.09% 564.79% 120.68% 153.37% 85.69% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 331,758 344,622 334,452 338,188 300,216 266,678 161,041 12.80%
  YoY % -3.73% 3.04% -1.10% 12.65% 12.58% 65.60% -
  Horiz. % 206.01% 214.00% 207.68% 210.00% 186.42% 165.60% 100.00%
NOSH 165,054 162,557 161,571 160,279 159,689 79,843 80,520 12.70%
  YoY % 1.54% 0.61% 0.81% 0.37% 100.00% -0.84% -
  Horiz. % 204.98% 201.88% 200.66% 199.05% 198.32% 99.16% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 21.46 % 16.08 % 11.71 % 24.04 % 18.94 % 32.55 % 19.87 % 1.29%
  YoY % 33.46% 37.32% -51.29% 26.93% -41.81% 63.81% -
  Horiz. % 108.00% 80.93% 58.93% 120.99% 95.32% 163.81% 100.00%
ROE 1.96 % 2.45 % 1.01 % 4.08 % 3.09 % 5.18 % 5.56 % -15.94%
  YoY % -20.00% 142.57% -75.25% 32.04% -40.35% -6.83% -
  Horiz. % 35.25% 44.06% 18.17% 73.38% 55.58% 93.17% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.36 32.34 17.93 35.77 30.62 53.15 55.97 -16.95%
  YoY % -43.23% 80.37% -49.87% 16.82% -42.39% -5.04% -
  Horiz. % 32.80% 57.78% 32.04% 63.91% 54.71% 94.96% 100.00%
EPS 3.90 5.20 2.10 8.60 5.80 17.30 11.20 -16.12%
  YoY % -25.00% 147.62% -75.58% 48.28% -66.47% 54.46% -
  Horiz. % 34.82% 46.43% 18.75% 76.79% 51.79% 154.46% 100.00%
DPS 8.00 8.00 8.00 7.00 6.00 10.00 7.50 1.08%
  YoY % 0.00% 0.00% 14.29% 16.67% -40.00% 33.33% -
  Horiz. % 106.67% 106.67% 106.67% 93.33% 80.00% 133.33% 100.00%
NAPS 2.0100 2.1200 2.0700 2.1100 1.8800 3.3400 2.0000 0.08%
  YoY % -5.19% 2.42% -1.90% 12.23% -43.71% 67.00% -
  Horiz. % 100.50% 106.00% 103.50% 105.50% 94.00% 167.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.27 31.69 17.47 34.57 29.48 25.58 27.17 -6.40%
  YoY % -42.35% 81.40% -49.46% 17.27% 15.25% -5.85% -
  Horiz. % 67.24% 116.64% 64.30% 127.24% 108.50% 94.15% 100.00%
EPS 3.92 5.10 2.05 8.31 5.58 8.33 5.40 -5.20%
  YoY % -23.14% 148.78% -75.33% 48.92% -33.01% 54.26% -
  Horiz. % 72.59% 94.44% 37.96% 153.89% 103.33% 154.26% 100.00%
DPS 7.96 7.84 7.79 6.76 5.78 4.81 3.64 13.92%
  YoY % 1.53% 0.64% 15.24% 16.96% 20.17% 32.14% -
  Horiz. % 218.68% 215.38% 214.01% 185.71% 158.79% 132.14% 100.00%
NAPS 2.0002 2.0777 2.0164 2.0389 1.8100 1.6078 0.9709 12.80%
  YoY % -3.73% 3.04% -1.10% 12.65% 12.58% 65.60% -
  Horiz. % 206.02% 214.00% 207.68% 210.00% 186.42% 165.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.2000 3.5200 3.6800 4.0300 3.0900 2.9600 2.5800 -
P/RPS 17.43 10.88 20.52 11.27 10.09 5.57 4.61 24.80%
  YoY % 60.20% -46.98% 82.08% 11.69% 81.15% 20.82% -
  Horiz. % 378.09% 236.01% 445.12% 244.47% 218.87% 120.82% 100.00%
P/EPS 81.21 67.69 175.24 46.86 53.28 17.11 23.20 23.21%
  YoY % 19.97% -61.37% 273.96% -12.05% 211.40% -26.25% -
  Horiz. % 350.04% 291.77% 755.34% 201.98% 229.66% 73.75% 100.00%
EY 1.23 1.48 0.57 2.13 1.88 5.84 4.31 -18.85%
  YoY % -16.89% 159.65% -73.24% 13.30% -67.81% 35.50% -
  Horiz. % 28.54% 34.34% 13.23% 49.42% 43.62% 135.50% 100.00%
DY 2.50 2.27 2.17 1.74 1.94 3.38 2.91 -2.50%
  YoY % 10.13% 4.61% 24.71% -10.31% -42.60% 16.15% -
  Horiz. % 85.91% 78.01% 74.57% 59.79% 66.67% 116.15% 100.00%
P/NAPS 1.59 1.66 1.78 1.91 1.64 0.89 1.29 3.54%
  YoY % -4.22% -6.74% -6.81% 16.46% 84.27% -31.01% -
  Horiz. % 123.26% 128.68% 137.98% 148.06% 127.13% 68.99% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 26/05/17 18/05/16 15/05/15 21/05/14 17/05/13 18/05/12 -
Price 2.9500 3.8700 3.5300 4.0800 4.0700 3.7700 2.7900 -
P/RPS 16.06 11.97 19.69 11.40 13.29 7.09 4.99 21.50%
  YoY % 34.17% -39.21% 72.72% -14.22% 87.45% 42.08% -
  Horiz. % 321.84% 239.88% 394.59% 228.46% 266.33% 142.08% 100.00%
P/EPS 74.86 74.42 168.10 47.44 70.17 21.79 25.09 19.97%
  YoY % 0.59% -55.73% 254.34% -32.39% 222.03% -13.15% -
  Horiz. % 298.37% 296.61% 669.99% 189.08% 279.67% 86.85% 100.00%
EY 1.34 1.34 0.59 2.11 1.43 4.59 3.99 -16.62%
  YoY % 0.00% 127.12% -72.04% 47.55% -68.85% 15.04% -
  Horiz. % 33.58% 33.58% 14.79% 52.88% 35.84% 115.04% 100.00%
DY 2.71 2.07 2.27 1.72 1.47 2.65 2.69 0.12%
  YoY % 30.92% -8.81% 31.98% 17.01% -44.53% -1.49% -
  Horiz. % 100.74% 76.95% 84.39% 63.94% 54.65% 98.51% 100.00%
P/NAPS 1.47 1.83 1.71 1.93 2.16 1.13 1.40 0.82%
  YoY % -19.67% 7.02% -11.40% -10.65% 91.15% -19.29% -
  Horiz. % 105.00% 130.71% 122.14% 137.86% 154.29% 80.71% 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