Highlights

[PTARAS] YoY TTM Result on 2011-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     8.56%    YoY -     56.51%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 201,907 172,845 185,172 125,936 105,731 130,295 165,431 3.38%
  YoY % 16.81% -6.66% 47.04% 19.11% -18.85% -21.24% -
  Horiz. % 122.05% 104.48% 111.93% 76.13% 63.91% 78.76% 100.00%
PBT 71,164 67,152 57,864 39,657 26,048 16,788 32,653 13.86%
  YoY % 5.97% 16.05% 45.91% 52.25% 55.16% -48.59% -
  Horiz. % 217.94% 205.65% 177.21% 121.45% 79.77% 51.41% 100.00%
Tax -16,927 -14,835 -12,967 -7,202 -5,311 -5,318 -8,830 11.45%
  YoY % -14.10% -14.41% -80.05% -35.61% 0.13% 39.77% -
  Horiz. % 191.70% 168.01% 146.85% 81.56% 60.15% 60.23% 100.00%
NP 54,237 52,317 44,897 32,455 20,737 11,470 23,823 14.69%
  YoY % 3.67% 16.53% 38.34% 56.51% 80.79% -51.85% -
  Horiz. % 227.67% 219.61% 188.46% 136.23% 87.05% 48.15% 100.00%
NP to SH 54,237 52,317 44,897 32,455 20,737 11,470 23,823 14.69%
  YoY % 3.67% 16.53% 38.34% 56.51% 80.79% -51.85% -
  Horiz. % 227.67% 219.61% 188.46% 136.23% 87.05% 48.15% 100.00%
Tax Rate 23.79 % 22.09 % 22.41 % 18.16 % 20.39 % 31.68 % 27.04 % -2.11%
  YoY % 7.70% -1.43% 23.40% -10.94% -35.64% 17.16% -
  Horiz. % 87.98% 81.69% 82.88% 67.16% 75.41% 117.16% 100.00%
Total Cost 147,670 120,528 140,275 93,481 84,994 118,825 141,608 0.70%
  YoY % 22.52% -14.08% 50.06% 9.99% -28.47% -16.09% -
  Horiz. % 104.28% 85.11% 99.06% 66.01% 60.02% 83.91% 100.00%
Net Worth 308,152 272,431 160,168 220,498 191,026 175,143 168,032 10.63%
  YoY % 13.11% 70.09% -27.36% 15.43% 9.07% 4.23% -
  Horiz. % 183.39% 162.13% 95.32% 131.22% 113.68% 104.23% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 24,026 20,038 16,049 15,234 12,039 7,997 9,422 16.88%
  YoY % 19.90% 24.86% 5.35% 26.54% 50.54% -15.12% -
  Horiz. % 254.99% 212.67% 170.33% 161.68% 127.78% 84.88% 100.00%
Div Payout % 44.30 % 38.30 % 35.75 % 46.94 % 58.06 % 69.72 % 39.55 % 1.91%
  YoY % 15.67% 7.13% -23.84% -19.15% -16.72% 76.28% -
  Horiz. % 112.01% 96.84% 90.39% 118.69% 146.80% 176.28% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 308,152 272,431 160,168 220,498 191,026 175,143 168,032 10.63%
  YoY % 13.11% 70.09% -27.36% 15.43% 9.07% 4.23% -
  Horiz. % 183.39% 162.13% 95.32% 131.22% 113.68% 104.23% 100.00%
NOSH 160,496 80,363 80,084 80,181 80,263 79,974 78,520 12.65%
  YoY % 99.71% 0.35% -0.12% -0.10% 0.36% 1.85% -
  Horiz. % 204.40% 102.35% 101.99% 102.12% 102.22% 101.85% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 26.86 % 30.27 % 24.25 % 25.77 % 19.61 % 8.80 % 14.40 % 10.94%
  YoY % -11.27% 24.82% -5.90% 31.41% 122.84% -38.89% -
  Horiz. % 186.53% 210.21% 168.40% 178.96% 136.18% 61.11% 100.00%
ROE 17.60 % 19.20 % 28.03 % 14.72 % 10.86 % 6.55 % 14.18 % 3.67%
  YoY % -8.33% -31.50% 90.42% 35.54% 65.80% -53.81% -
  Horiz. % 124.12% 135.40% 197.67% 103.81% 76.59% 46.19% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 125.80 215.08 231.22 157.06 131.73 162.92 210.69 -8.23%
  YoY % -41.51% -6.98% 47.22% 19.23% -19.14% -22.67% -
  Horiz. % 59.71% 102.08% 109.74% 74.55% 62.52% 77.33% 100.00%
EPS 33.79 65.10 56.06 40.48 25.84 14.34 30.34 1.81%
  YoY % -48.10% 16.13% 38.49% 56.66% 80.20% -52.74% -
  Horiz. % 111.37% 214.57% 184.77% 133.42% 85.17% 47.26% 100.00%
DPS 14.97 25.00 20.00 19.00 15.00 10.00 12.00 3.75%
  YoY % -40.12% 25.00% 5.26% 26.67% 50.00% -16.67% -
  Horiz. % 124.75% 208.33% 166.67% 158.33% 125.00% 83.33% 100.00%
NAPS 1.9200 3.3900 2.0000 2.7500 2.3800 2.1900 2.1400 -1.79%
  YoY % -43.36% 69.50% -27.27% 15.55% 8.68% 2.34% -
  Horiz. % 89.72% 158.41% 93.46% 128.50% 111.21% 102.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 121.73 104.21 111.64 75.93 63.75 78.55 99.74 3.37%
  YoY % 16.81% -6.66% 47.03% 19.11% -18.84% -21.25% -
  Horiz. % 122.05% 104.48% 111.93% 76.13% 63.92% 78.75% 100.00%
EPS 32.70 31.54 27.07 19.57 12.50 6.92 14.36 14.69%
  YoY % 3.68% 16.51% 38.32% 56.56% 80.64% -51.81% -
  Horiz. % 227.72% 219.64% 188.51% 136.28% 87.05% 48.19% 100.00%
DPS 14.49 12.08 9.68 9.18 7.26 4.82 5.68 16.88%
  YoY % 19.95% 24.79% 5.45% 26.45% 50.62% -15.14% -
  Horiz. % 255.11% 212.68% 170.42% 161.62% 127.82% 84.86% 100.00%
NAPS 1.8579 1.6425 0.9657 1.3294 1.1517 1.0559 1.0131 10.63%
  YoY % 13.11% 70.08% -27.36% 15.43% 9.07% 4.22% -
  Horiz. % 183.39% 162.13% 95.32% 131.22% 113.68% 104.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.4000 4.8200 2.6900 2.3500 1.6700 1.3400 1.3400 -
P/RPS 3.50 2.24 1.16 1.50 1.27 0.82 0.64 32.72%
  YoY % 56.25% 93.10% -22.67% 18.11% 54.88% 28.13% -
  Horiz. % 546.88% 350.00% 181.25% 234.38% 198.44% 128.12% 100.00%
P/EPS 13.02 7.40 4.80 5.81 6.46 9.34 4.42 19.72%
  YoY % 75.95% 54.17% -17.38% -10.06% -30.84% 111.31% -
  Horiz. % 294.57% 167.42% 108.60% 131.45% 146.15% 211.31% 100.00%
EY 7.68 13.51 20.84 17.22 15.47 10.70 22.64 -16.48%
  YoY % -43.15% -35.17% 21.02% 11.31% 44.58% -52.74% -
  Horiz. % 33.92% 59.67% 92.05% 76.06% 68.33% 47.26% 100.00%
DY 3.40 5.19 7.43 8.09 8.98 7.46 8.96 -14.91%
  YoY % -34.49% -30.15% -8.16% -9.91% 20.38% -16.74% -
  Horiz. % 37.95% 57.92% 82.92% 90.29% 100.22% 83.26% 100.00%
P/NAPS 2.29 1.42 1.35 0.85 0.70 0.61 0.63 23.99%
  YoY % 61.27% 5.19% 58.82% 21.43% 14.75% -3.17% -
  Horiz. % 363.49% 225.40% 214.29% 134.92% 111.11% 96.83% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 27/08/13 28/08/12 23/08/11 26/08/10 28/08/09 28/08/08 -
Price 4.4400 5.2400 2.8200 2.2000 1.6700 1.4800 1.3700 -
P/RPS 3.53 2.44 1.22 1.40 1.27 0.91 0.65 32.56%
  YoY % 44.67% 100.00% -12.86% 10.24% 39.56% 40.00% -
  Horiz. % 543.08% 375.38% 187.69% 215.38% 195.38% 140.00% 100.00%
P/EPS 13.14 8.05 5.03 5.44 6.46 10.32 4.52 19.46%
  YoY % 63.23% 60.04% -7.54% -15.79% -37.40% 128.32% -
  Horiz. % 290.71% 178.10% 111.28% 120.35% 142.92% 228.32% 100.00%
EY 7.61 12.42 19.88 18.40 15.47 9.69 22.15 -16.30%
  YoY % -38.73% -37.53% 8.04% 18.94% 59.65% -56.25% -
  Horiz. % 34.36% 56.07% 89.75% 83.07% 69.84% 43.75% 100.00%
DY 3.37 4.77 7.09 8.64 8.98 6.76 8.76 -14.71%
  YoY % -29.35% -32.72% -17.94% -3.79% 32.84% -22.83% -
  Horiz. % 38.47% 54.45% 80.94% 98.63% 102.51% 77.17% 100.00%
P/NAPS 2.31 1.55 1.41 0.80 0.70 0.68 0.64 23.84%
  YoY % 49.03% 9.93% 76.25% 14.29% 2.94% 6.25% -
  Horiz. % 360.94% 242.19% 220.31% 125.00% 109.38% 106.25% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS