Highlights

[PTARAS] YoY TTM Result on 2014-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     9.16%    YoY -     3.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 193,737 136,874 242,999 201,907 172,845 185,172 125,936 7.44%
  YoY % 41.54% -43.67% 20.35% 16.81% -6.66% 47.04% -
  Horiz. % 153.84% 108.69% 192.95% 160.33% 137.25% 147.04% 100.00%
PBT 42,422 23,040 68,570 71,164 67,152 57,864 39,657 1.13%
  YoY % 84.12% -66.40% -3.65% 5.97% 16.05% 45.91% -
  Horiz. % 106.97% 58.10% 172.91% 179.45% 169.33% 145.91% 100.00%
Tax -6,175 -5,254 -16,649 -16,927 -14,835 -12,967 -7,202 -2.53%
  YoY % -17.53% 68.44% 1.64% -14.10% -14.41% -80.05% -
  Horiz. % 85.74% 72.95% 231.17% 235.03% 205.98% 180.05% 100.00%
NP 36,247 17,786 51,921 54,237 52,317 44,897 32,455 1.86%
  YoY % 103.80% -65.74% -4.27% 3.67% 16.53% 38.34% -
  Horiz. % 111.68% 54.80% 159.98% 167.11% 161.20% 138.34% 100.00%
NP to SH 36,247 17,786 51,921 54,237 52,317 44,897 32,455 1.86%
  YoY % 103.80% -65.74% -4.27% 3.67% 16.53% 38.34% -
  Horiz. % 111.68% 54.80% 159.98% 167.11% 161.20% 138.34% 100.00%
Tax Rate 14.56 % 22.80 % 24.28 % 23.79 % 22.09 % 22.41 % 18.16 % -3.61%
  YoY % -36.14% -6.10% 2.06% 7.70% -1.43% 23.40% -
  Horiz. % 80.18% 125.55% 133.70% 131.00% 121.64% 123.40% 100.00%
Total Cost 157,490 119,088 191,078 147,670 120,528 140,275 93,481 9.07%
  YoY % 32.25% -37.68% 29.40% 22.52% -14.08% 50.06% -
  Horiz. % 168.47% 127.39% 204.40% 157.97% 128.93% 150.06% 100.00%
Net Worth 338,651 326,068 343,590 308,152 272,431 160,168 220,498 7.41%
  YoY % 3.86% -5.10% 11.50% 13.11% 70.09% -27.36% -
  Horiz. % 153.59% 147.88% 155.82% 139.75% 123.55% 72.64% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 32,636 32,200 28,963 24,026 20,038 16,049 15,234 13.53%
  YoY % 1.35% 11.18% 20.55% 19.90% 24.86% 5.35% -
  Horiz. % 214.23% 211.37% 190.12% 157.71% 131.54% 105.35% 100.00%
Div Payout % 90.04 % 181.05 % 55.78 % 44.30 % 38.30 % 35.75 % 46.94 % 11.46%
  YoY % -50.27% 224.58% 25.91% 15.67% 7.13% -23.84% -
  Horiz. % 191.82% 385.71% 118.83% 94.38% 81.59% 76.16% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 338,651 326,068 343,590 308,152 272,431 160,168 220,498 7.41%
  YoY % 3.86% -5.10% 11.50% 13.11% 70.09% -27.36% -
  Horiz. % 153.59% 147.88% 155.82% 139.75% 123.55% 72.64% 100.00%
NOSH 163,600 160,624 161,309 160,496 80,363 80,084 80,181 12.61%
  YoY % 1.85% -0.42% 0.51% 99.71% 0.35% -0.12% -
  Horiz. % 204.04% 200.33% 201.18% 200.17% 100.23% 99.88% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 18.71 % 12.99 % 21.37 % 26.86 % 30.27 % 24.25 % 25.77 % -5.19%
  YoY % 44.03% -39.21% -20.44% -11.27% 24.82% -5.90% -
  Horiz. % 72.60% 50.41% 82.93% 104.23% 117.46% 94.10% 100.00%
ROE 10.70 % 5.45 % 15.11 % 17.60 % 19.20 % 28.03 % 14.72 % -5.17%
  YoY % 96.33% -63.93% -14.15% -8.33% -31.50% 90.42% -
  Horiz. % 72.69% 37.02% 102.65% 119.57% 130.43% 190.42% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 118.42 85.21 150.64 125.80 215.08 231.22 157.06 -4.59%
  YoY % 38.97% -43.43% 19.75% -41.51% -6.98% 47.22% -
  Horiz. % 75.40% 54.25% 95.91% 80.10% 136.94% 147.22% 100.00%
EPS 22.16 11.07 32.19 33.79 65.10 56.06 40.48 -9.55%
  YoY % 100.18% -65.61% -4.74% -48.10% 16.13% 38.49% -
  Horiz. % 54.74% 27.35% 79.52% 83.47% 160.82% 138.49% 100.00%
DPS 20.00 20.05 18.00 14.97 25.00 20.00 19.00 0.86%
  YoY % -0.25% 11.39% 20.24% -40.12% 25.00% 5.26% -
  Horiz. % 105.26% 105.53% 94.74% 78.79% 131.58% 105.26% 100.00%
NAPS 2.0700 2.0300 2.1300 1.9200 3.3900 2.0000 2.7500 -4.62%
  YoY % 1.97% -4.69% 10.94% -43.36% 69.50% -27.27% -
  Horiz. % 75.27% 73.82% 77.45% 69.82% 123.27% 72.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 116.80 82.52 146.50 121.73 104.21 111.64 75.93 7.43%
  YoY % 41.54% -43.67% 20.35% 16.81% -6.66% 47.03% -
  Horiz. % 153.83% 108.68% 192.94% 160.32% 137.24% 147.03% 100.00%
EPS 21.85 10.72 31.30 32.70 31.54 27.07 19.57 1.85%
  YoY % 103.82% -65.75% -4.28% 3.68% 16.51% 38.32% -
  Horiz. % 111.65% 54.78% 159.94% 167.09% 161.17% 138.32% 100.00%
DPS 19.68 19.41 17.46 14.49 12.08 9.68 9.18 13.54%
  YoY % 1.39% 11.17% 20.50% 19.95% 24.79% 5.45% -
  Horiz. % 214.38% 211.44% 190.20% 157.84% 131.59% 105.45% 100.00%
NAPS 2.0417 1.9659 2.0715 1.8579 1.6425 0.9657 1.3294 7.41%
  YoY % 3.86% -5.10% 11.50% 13.11% 70.08% -27.36% -
  Horiz. % 153.58% 147.88% 155.82% 139.75% 123.55% 72.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.1000 3.4600 3.7700 4.4000 4.8200 2.6900 2.3500 -
P/RPS 3.46 4.06 2.50 3.50 2.24 1.16 1.50 14.93%
  YoY % -14.78% 62.40% -28.57% 56.25% 93.10% -22.67% -
  Horiz. % 230.67% 270.67% 166.67% 233.33% 149.33% 77.33% 100.00%
P/EPS 18.51 31.25 11.71 13.02 7.40 4.80 5.81 21.28%
  YoY % -40.77% 166.87% -10.06% 75.95% 54.17% -17.38% -
  Horiz. % 318.59% 537.87% 201.55% 224.10% 127.37% 82.62% 100.00%
EY 5.40 3.20 8.54 7.68 13.51 20.84 17.22 -17.56%
  YoY % 68.75% -62.53% 11.20% -43.15% -35.17% 21.02% -
  Horiz. % 31.36% 18.58% 49.59% 44.60% 78.46% 121.02% 100.00%
DY 4.88 5.79 4.77 3.40 5.19 7.43 8.09 -8.07%
  YoY % -15.72% 21.38% 40.29% -34.49% -30.15% -8.16% -
  Horiz. % 60.32% 71.57% 58.96% 42.03% 64.15% 91.84% 100.00%
P/NAPS 1.98 1.70 1.77 2.29 1.42 1.35 0.85 15.12%
  YoY % 16.47% -3.95% -22.71% 61.27% 5.19% 58.82% -
  Horiz. % 232.94% 200.00% 208.24% 269.41% 167.06% 158.82% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 26/08/15 28/08/14 27/08/13 28/08/12 23/08/11 -
Price 4.0600 3.6000 3.1100 4.4400 5.2400 2.8200 2.2000 -
P/RPS 3.43 4.22 2.06 3.53 2.44 1.22 1.40 16.09%
  YoY % -18.72% 104.85% -41.64% 44.67% 100.00% -12.86% -
  Horiz. % 245.00% 301.43% 147.14% 252.14% 174.29% 87.14% 100.00%
P/EPS 18.32 32.51 9.66 13.14 8.05 5.03 5.44 22.41%
  YoY % -43.65% 236.54% -26.48% 63.23% 60.04% -7.54% -
  Horiz. % 336.76% 597.61% 177.57% 241.54% 147.98% 92.46% 100.00%
EY 5.46 3.08 10.35 7.61 12.42 19.88 18.40 -18.31%
  YoY % 77.27% -70.24% 36.01% -38.73% -37.53% 8.04% -
  Horiz. % 29.67% 16.74% 56.25% 41.36% 67.50% 108.04% 100.00%
DY 4.93 5.57 5.79 3.37 4.77 7.09 8.64 -8.92%
  YoY % -11.49% -3.80% 71.81% -29.35% -32.72% -17.94% -
  Horiz. % 57.06% 64.47% 67.01% 39.00% 55.21% 82.06% 100.00%
P/NAPS 1.96 1.77 1.46 2.31 1.55 1.41 0.80 16.09%
  YoY % 10.73% 21.23% -36.80% 49.03% 9.93% 76.25% -
  Horiz. % 245.00% 221.25% 182.50% 288.75% 193.75% 176.25% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS