Highlights

[PTARAS] YoY TTM Result on 2013-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     11.45%    YoY -     16.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 136,874 242,999 201,907 172,845 185,172 125,936 105,731 4.39%
  YoY % -43.67% 20.35% 16.81% -6.66% 47.04% 19.11% -
  Horiz. % 129.45% 229.83% 190.96% 163.48% 175.14% 119.11% 100.00%
PBT 23,040 68,570 71,164 67,152 57,864 39,657 26,048 -2.02%
  YoY % -66.40% -3.65% 5.97% 16.05% 45.91% 52.25% -
  Horiz. % 88.45% 263.24% 273.20% 257.80% 222.14% 152.25% 100.00%
Tax -5,254 -16,649 -16,927 -14,835 -12,967 -7,202 -5,311 -0.18%
  YoY % 68.44% 1.64% -14.10% -14.41% -80.05% -35.61% -
  Horiz. % 98.93% 313.48% 318.72% 279.33% 244.15% 135.61% 100.00%
NP 17,786 51,921 54,237 52,317 44,897 32,455 20,737 -2.52%
  YoY % -65.74% -4.27% 3.67% 16.53% 38.34% 56.51% -
  Horiz. % 85.77% 250.38% 261.55% 252.29% 216.51% 156.51% 100.00%
NP to SH 17,786 51,921 54,237 52,317 44,897 32,455 20,737 -2.52%
  YoY % -65.74% -4.27% 3.67% 16.53% 38.34% 56.51% -
  Horiz. % 85.77% 250.38% 261.55% 252.29% 216.51% 156.51% 100.00%
Tax Rate 22.80 % 24.28 % 23.79 % 22.09 % 22.41 % 18.16 % 20.39 % 1.88%
  YoY % -6.10% 2.06% 7.70% -1.43% 23.40% -10.94% -
  Horiz. % 111.82% 119.08% 116.67% 108.34% 109.91% 89.06% 100.00%
Total Cost 119,088 191,078 147,670 120,528 140,275 93,481 84,994 5.78%
  YoY % -37.68% 29.40% 22.52% -14.08% 50.06% 9.99% -
  Horiz. % 140.11% 224.81% 173.74% 141.81% 165.04% 109.99% 100.00%
Net Worth 326,068 343,590 308,152 272,431 160,168 220,498 191,026 9.31%
  YoY % -5.10% 11.50% 13.11% 70.09% -27.36% 15.43% -
  Horiz. % 170.69% 179.87% 161.31% 142.61% 83.85% 115.43% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 32,200 28,963 24,026 20,038 16,049 15,234 12,039 17.80%
  YoY % 11.18% 20.55% 19.90% 24.86% 5.35% 26.54% -
  Horiz. % 267.46% 240.57% 199.56% 166.44% 133.31% 126.54% 100.00%
Div Payout % 181.05 % 55.78 % 44.30 % 38.30 % 35.75 % 46.94 % 58.06 % 20.85%
  YoY % 224.58% 25.91% 15.67% 7.13% -23.84% -19.15% -
  Horiz. % 311.83% 96.07% 76.30% 65.97% 61.57% 80.85% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 326,068 343,590 308,152 272,431 160,168 220,498 191,026 9.31%
  YoY % -5.10% 11.50% 13.11% 70.09% -27.36% 15.43% -
  Horiz. % 170.69% 179.87% 161.31% 142.61% 83.85% 115.43% 100.00%
NOSH 160,624 161,309 160,496 80,363 80,084 80,181 80,263 12.25%
  YoY % -0.42% 0.51% 99.71% 0.35% -0.12% -0.10% -
  Horiz. % 200.12% 200.98% 199.96% 100.12% 99.78% 99.90% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.99 % 21.37 % 26.86 % 30.27 % 24.25 % 25.77 % 19.61 % -6.63%
  YoY % -39.21% -20.44% -11.27% 24.82% -5.90% 31.41% -
  Horiz. % 66.24% 108.98% 136.97% 154.36% 123.66% 131.41% 100.00%
ROE 5.45 % 15.11 % 17.60 % 19.20 % 28.03 % 14.72 % 10.86 % -10.85%
  YoY % -63.93% -14.15% -8.33% -31.50% 90.42% 35.54% -
  Horiz. % 50.18% 139.13% 162.06% 176.80% 258.10% 135.54% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 85.21 150.64 125.80 215.08 231.22 157.06 131.73 -7.00%
  YoY % -43.43% 19.75% -41.51% -6.98% 47.22% 19.23% -
  Horiz. % 64.69% 114.36% 95.50% 163.27% 175.53% 119.23% 100.00%
EPS 11.07 32.19 33.79 65.10 56.06 40.48 25.84 -13.16%
  YoY % -65.61% -4.74% -48.10% 16.13% 38.49% 56.66% -
  Horiz. % 42.84% 124.57% 130.77% 251.93% 216.95% 156.66% 100.00%
DPS 20.05 18.00 14.97 25.00 20.00 19.00 15.00 4.95%
  YoY % 11.39% 20.24% -40.12% 25.00% 5.26% 26.67% -
  Horiz. % 133.67% 120.00% 99.80% 166.67% 133.33% 126.67% 100.00%
NAPS 2.0300 2.1300 1.9200 3.3900 2.0000 2.7500 2.3800 -2.61%
  YoY % -4.69% 10.94% -43.36% 69.50% -27.27% 15.55% -
  Horiz. % 85.29% 89.50% 80.67% 142.44% 84.03% 115.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.52 146.50 121.73 104.21 111.64 75.93 63.75 4.39%
  YoY % -43.67% 20.35% 16.81% -6.66% 47.03% 19.11% -
  Horiz. % 129.44% 229.80% 190.95% 163.47% 175.12% 119.11% 100.00%
EPS 10.72 31.30 32.70 31.54 27.07 19.57 12.50 -2.53%
  YoY % -65.75% -4.28% 3.68% 16.51% 38.32% 56.56% -
  Horiz. % 85.76% 250.40% 261.60% 252.32% 216.56% 156.56% 100.00%
DPS 19.41 17.46 14.49 12.08 9.68 9.18 7.26 17.79%
  YoY % 11.17% 20.50% 19.95% 24.79% 5.45% 26.45% -
  Horiz. % 267.36% 240.50% 199.59% 166.39% 133.33% 126.45% 100.00%
NAPS 1.9659 2.0715 1.8579 1.6425 0.9657 1.3294 1.1517 9.31%
  YoY % -5.10% 11.50% 13.11% 70.08% -27.36% 15.43% -
  Horiz. % 170.70% 179.86% 161.32% 142.62% 83.85% 115.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.4600 3.7700 4.4000 4.8200 2.6900 2.3500 1.6700 -
P/RPS 4.06 2.50 3.50 2.24 1.16 1.50 1.27 21.35%
  YoY % 62.40% -28.57% 56.25% 93.10% -22.67% 18.11% -
  Horiz. % 319.69% 196.85% 275.59% 176.38% 91.34% 118.11% 100.00%
P/EPS 31.25 11.71 13.02 7.40 4.80 5.81 6.46 30.02%
  YoY % 166.87% -10.06% 75.95% 54.17% -17.38% -10.06% -
  Horiz. % 483.75% 181.27% 201.55% 114.55% 74.30% 89.94% 100.00%
EY 3.20 8.54 7.68 13.51 20.84 17.22 15.47 -23.08%
  YoY % -62.53% 11.20% -43.15% -35.17% 21.02% 11.31% -
  Horiz. % 20.69% 55.20% 49.64% 87.33% 134.71% 111.31% 100.00%
DY 5.79 4.77 3.40 5.19 7.43 8.09 8.98 -7.05%
  YoY % 21.38% 40.29% -34.49% -30.15% -8.16% -9.91% -
  Horiz. % 64.48% 53.12% 37.86% 57.80% 82.74% 90.09% 100.00%
P/NAPS 1.70 1.77 2.29 1.42 1.35 0.85 0.70 15.92%
  YoY % -3.95% -22.71% 61.27% 5.19% 58.82% 21.43% -
  Horiz. % 242.86% 252.86% 327.14% 202.86% 192.86% 121.43% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 28/08/14 27/08/13 28/08/12 23/08/11 26/08/10 -
Price 3.6000 3.1100 4.4400 5.2400 2.8200 2.2000 1.6700 -
P/RPS 4.22 2.06 3.53 2.44 1.22 1.40 1.27 22.13%
  YoY % 104.85% -41.64% 44.67% 100.00% -12.86% 10.24% -
  Horiz. % 332.28% 162.20% 277.95% 192.13% 96.06% 110.24% 100.00%
P/EPS 32.51 9.66 13.14 8.05 5.03 5.44 6.46 30.88%
  YoY % 236.54% -26.48% 63.23% 60.04% -7.54% -15.79% -
  Horiz. % 503.25% 149.54% 203.41% 124.61% 77.86% 84.21% 100.00%
EY 3.08 10.35 7.61 12.42 19.88 18.40 15.47 -23.57%
  YoY % -70.24% 36.01% -38.73% -37.53% 8.04% 18.94% -
  Horiz. % 19.91% 66.90% 49.19% 80.28% 128.51% 118.94% 100.00%
DY 5.57 5.79 3.37 4.77 7.09 8.64 8.98 -7.64%
  YoY % -3.80% 71.81% -29.35% -32.72% -17.94% -3.79% -
  Horiz. % 62.03% 64.48% 37.53% 53.12% 78.95% 96.21% 100.00%
P/NAPS 1.77 1.46 2.31 1.55 1.41 0.80 0.70 16.70%
  YoY % 21.23% -36.80% 49.03% 9.93% 76.25% 14.29% -
  Horiz. % 252.86% 208.57% 330.00% 221.43% 201.43% 114.29% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS