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 - 164,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 118.13 83.46 148.17 123.11 105.39 112.91 76.79 7.44%
  YoY % 41.54% -43.67% 20.36% 16.81% -6.66% 47.04% -
  Horiz. % 153.84% 108.69% 192.95% 160.32% 137.24% 147.04% 100.00%
EPS 22.10 10.85 31.66 33.07 31.90 27.38 19.79 1.86%
  YoY % 103.69% -65.73% -4.26% 3.67% 16.51% 38.35% -
  Horiz. % 111.67% 54.83% 159.98% 167.10% 161.19% 138.35% 100.00%
DPS 19.90 19.63 17.66 14.65 12.22 9.79 9.29 13.52%
  YoY % 1.38% 11.16% 20.55% 19.89% 24.82% 5.38% -
  Horiz. % 214.21% 211.30% 190.10% 157.70% 131.54% 105.38% 100.00%
NAPS 2.0650 1.9882 2.0951 1.8790 1.6612 0.9766 1.3445 7.41%
  YoY % 3.86% -5.10% 11.50% 13.11% 70.10% -27.36% -
  Horiz. % 153.59% 147.88% 155.83% 139.75% 123.56% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers