Highlights

[PTARAS] YoY TTM Result on 2012-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     1.35%    YoY -     38.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 242,999 201,907 172,845 185,172 125,936 105,731 130,295 10.94%
  YoY % 20.35% 16.81% -6.66% 47.04% 19.11% -18.85% -
  Horiz. % 186.50% 154.96% 132.66% 142.12% 96.65% 81.15% 100.00%
PBT 68,570 71,164 67,152 57,864 39,657 26,048 16,788 26.42%
  YoY % -3.65% 5.97% 16.05% 45.91% 52.25% 55.16% -
  Horiz. % 408.45% 423.90% 400.00% 344.67% 236.22% 155.16% 100.00%
Tax -16,649 -16,927 -14,835 -12,967 -7,202 -5,311 -5,318 20.94%
  YoY % 1.64% -14.10% -14.41% -80.05% -35.61% 0.13% -
  Horiz. % 313.07% 318.30% 278.96% 243.83% 135.43% 99.87% 100.00%
NP 51,921 54,237 52,317 44,897 32,455 20,737 11,470 28.60%
  YoY % -4.27% 3.67% 16.53% 38.34% 56.51% 80.79% -
  Horiz. % 452.67% 472.86% 456.12% 391.43% 282.96% 180.79% 100.00%
NP to SH 51,921 54,237 52,317 44,897 32,455 20,737 11,470 28.60%
  YoY % -4.27% 3.67% 16.53% 38.34% 56.51% 80.79% -
  Horiz. % 452.67% 472.86% 456.12% 391.43% 282.96% 180.79% 100.00%
Tax Rate 24.28 % 23.79 % 22.09 % 22.41 % 18.16 % 20.39 % 31.68 % -4.34%
  YoY % 2.06% 7.70% -1.43% 23.40% -10.94% -35.64% -
  Horiz. % 76.64% 75.09% 69.73% 70.74% 57.32% 64.36% 100.00%
Total Cost 191,078 147,670 120,528 140,275 93,481 84,994 118,825 8.24%
  YoY % 29.40% 22.52% -14.08% 50.06% 9.99% -28.47% -
  Horiz. % 160.81% 124.28% 101.43% 118.05% 78.67% 71.53% 100.00%
Net Worth 343,590 308,152 272,431 160,168 220,498 191,026 175,143 11.88%
  YoY % 11.50% 13.11% 70.09% -27.36% 15.43% 9.07% -
  Horiz. % 196.18% 175.94% 155.55% 91.45% 125.90% 109.07% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 28,963 24,026 20,038 16,049 15,234 12,039 7,997 23.91%
  YoY % 20.55% 19.90% 24.86% 5.35% 26.54% 50.54% -
  Horiz. % 362.16% 300.42% 250.57% 200.68% 190.49% 150.54% 100.00%
Div Payout % 55.78 % 44.30 % 38.30 % 35.75 % 46.94 % 58.06 % 69.72 % -3.65%
  YoY % 25.91% 15.67% 7.13% -23.84% -19.15% -16.72% -
  Horiz. % 80.01% 63.54% 54.93% 51.28% 67.33% 83.28% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 343,590 308,152 272,431 160,168 220,498 191,026 175,143 11.88%
  YoY % 11.50% 13.11% 70.09% -27.36% 15.43% 9.07% -
  Horiz. % 196.18% 175.94% 155.55% 91.45% 125.90% 109.07% 100.00%
NOSH 161,309 160,496 80,363 80,084 80,181 80,263 79,974 12.40%
  YoY % 0.51% 99.71% 0.35% -0.12% -0.10% 0.36% -
  Horiz. % 201.70% 200.68% 100.49% 100.14% 100.26% 100.36% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 21.37 % 26.86 % 30.27 % 24.25 % 25.77 % 19.61 % 8.80 % 15.93%
  YoY % -20.44% -11.27% 24.82% -5.90% 31.41% 122.84% -
  Horiz. % 242.84% 305.23% 343.98% 275.57% 292.84% 222.84% 100.00%
ROE 15.11 % 17.60 % 19.20 % 28.03 % 14.72 % 10.86 % 6.55 % 14.94%
  YoY % -14.15% -8.33% -31.50% 90.42% 35.54% 65.80% -
  Horiz. % 230.69% 268.70% 293.13% 427.94% 224.73% 165.80% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 150.64 125.80 215.08 231.22 157.06 131.73 162.92 -1.30%
  YoY % 19.75% -41.51% -6.98% 47.22% 19.23% -19.14% -
  Horiz. % 92.46% 77.22% 132.02% 141.92% 96.40% 80.86% 100.00%
EPS 32.19 33.79 65.10 56.06 40.48 25.84 14.34 14.42%
  YoY % -4.74% -48.10% 16.13% 38.49% 56.66% 80.20% -
  Horiz. % 224.48% 235.63% 453.97% 390.93% 282.29% 180.20% 100.00%
DPS 18.00 14.97 25.00 20.00 19.00 15.00 10.00 10.29%
  YoY % 20.24% -40.12% 25.00% 5.26% 26.67% 50.00% -
  Horiz. % 180.00% 149.70% 250.00% 200.00% 190.00% 150.00% 100.00%
NAPS 2.1300 1.9200 3.3900 2.0000 2.7500 2.3800 2.1900 -0.46%
  YoY % 10.94% -43.36% 69.50% -27.27% 15.55% 8.68% -
  Horiz. % 97.26% 87.67% 154.79% 91.32% 125.57% 108.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 146.50 121.73 104.21 111.64 75.93 63.75 78.55 10.94%
  YoY % 20.35% 16.81% -6.66% 47.03% 19.11% -18.84% -
  Horiz. % 186.51% 154.97% 132.67% 142.13% 96.66% 81.16% 100.00%
EPS 31.30 32.70 31.54 27.07 19.57 12.50 6.92 28.58%
  YoY % -4.28% 3.68% 16.51% 38.32% 56.56% 80.64% -
  Horiz. % 452.31% 472.54% 455.78% 391.18% 282.80% 180.64% 100.00%
DPS 17.46 14.49 12.08 9.68 9.18 7.26 4.82 23.91%
  YoY % 20.50% 19.95% 24.79% 5.45% 26.45% 50.62% -
  Horiz. % 362.24% 300.62% 250.62% 200.83% 190.46% 150.62% 100.00%
NAPS 2.0715 1.8579 1.6425 0.9657 1.3294 1.1517 1.0559 11.88%
  YoY % 11.50% 13.11% 70.08% -27.36% 15.43% 9.07% -
  Horiz. % 196.18% 175.95% 155.55% 91.46% 125.90% 109.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.7700 4.4000 4.8200 2.6900 2.3500 1.6700 1.3400 -
P/RPS 2.50 3.50 2.24 1.16 1.50 1.27 0.82 20.41%
  YoY % -28.57% 56.25% 93.10% -22.67% 18.11% 54.88% -
  Horiz. % 304.88% 426.83% 273.17% 141.46% 182.93% 154.88% 100.00%
P/EPS 11.71 13.02 7.40 4.80 5.81 6.46 9.34 3.84%
  YoY % -10.06% 75.95% 54.17% -17.38% -10.06% -30.84% -
  Horiz. % 125.37% 139.40% 79.23% 51.39% 62.21% 69.16% 100.00%
EY 8.54 7.68 13.51 20.84 17.22 15.47 10.70 -3.69%
  YoY % 11.20% -43.15% -35.17% 21.02% 11.31% 44.58% -
  Horiz. % 79.81% 71.78% 126.26% 194.77% 160.93% 144.58% 100.00%
DY 4.77 3.40 5.19 7.43 8.09 8.98 7.46 -7.18%
  YoY % 40.29% -34.49% -30.15% -8.16% -9.91% 20.38% -
  Horiz. % 63.94% 45.58% 69.57% 99.60% 108.45% 120.38% 100.00%
P/NAPS 1.77 2.29 1.42 1.35 0.85 0.70 0.61 19.42%
  YoY % -22.71% 61.27% 5.19% 58.82% 21.43% 14.75% -
  Horiz. % 290.16% 375.41% 232.79% 221.31% 139.34% 114.75% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 27/08/13 28/08/12 23/08/11 26/08/10 28/08/09 -
Price 3.1100 4.4400 5.2400 2.8200 2.2000 1.6700 1.4800 -
P/RPS 2.06 3.53 2.44 1.22 1.40 1.27 0.91 14.58%
  YoY % -41.64% 44.67% 100.00% -12.86% 10.24% 39.56% -
  Horiz. % 226.37% 387.91% 268.13% 134.07% 153.85% 139.56% 100.00%
P/EPS 9.66 13.14 8.05 5.03 5.44 6.46 10.32 -1.09%
  YoY % -26.48% 63.23% 60.04% -7.54% -15.79% -37.40% -
  Horiz. % 93.60% 127.33% 78.00% 48.74% 52.71% 62.60% 100.00%
EY 10.35 7.61 12.42 19.88 18.40 15.47 9.69 1.10%
  YoY % 36.01% -38.73% -37.53% 8.04% 18.94% 59.65% -
  Horiz. % 106.81% 78.53% 128.17% 205.16% 189.89% 159.65% 100.00%
DY 5.79 3.37 4.77 7.09 8.64 8.98 6.76 -2.55%
  YoY % 71.81% -29.35% -32.72% -17.94% -3.79% 32.84% -
  Horiz. % 85.65% 49.85% 70.56% 104.88% 127.81% 132.84% 100.00%
P/NAPS 1.46 2.31 1.55 1.41 0.80 0.70 0.68 13.57%
  YoY % -36.80% 49.03% 9.93% 76.25% 14.29% 2.94% -
  Horiz. % 214.71% 339.71% 227.94% 207.35% 117.65% 102.94% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers