Highlights

[PTARAS] YoY TTM Result on 2015-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -15.12%    YoY -     -4.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 95,912 193,737 136,874 242,999 201,907 172,845 185,172 -10.38%
  YoY % -50.49% 41.54% -43.67% 20.35% 16.81% -6.66% -
  Horiz. % 51.80% 104.63% 73.92% 131.23% 109.04% 93.34% 100.00%
PBT 20,706 42,422 23,040 68,570 71,164 67,152 57,864 -15.73%
  YoY % -51.19% 84.12% -66.40% -3.65% 5.97% 16.05% -
  Horiz. % 35.78% 73.31% 39.82% 118.50% 122.98% 116.05% 100.00%
Tax -5,607 -6,175 -5,254 -16,649 -16,927 -14,835 -12,967 -13.04%
  YoY % 9.20% -17.53% 68.44% 1.64% -14.10% -14.41% -
  Horiz. % 43.24% 47.62% 40.52% 128.40% 130.54% 114.41% 100.00%
NP 15,099 36,247 17,786 51,921 54,237 52,317 44,897 -16.60%
  YoY % -58.34% 103.80% -65.74% -4.27% 3.67% 16.53% -
  Horiz. % 33.63% 80.73% 39.62% 115.64% 120.80% 116.53% 100.00%
NP to SH 15,099 36,247 17,786 51,921 54,237 52,317 44,897 -16.60%
  YoY % -58.34% 103.80% -65.74% -4.27% 3.67% 16.53% -
  Horiz. % 33.63% 80.73% 39.62% 115.64% 120.80% 116.53% 100.00%
Tax Rate 27.08 % 14.56 % 22.80 % 24.28 % 23.79 % 22.09 % 22.41 % 3.20%
  YoY % 85.99% -36.14% -6.10% 2.06% 7.70% -1.43% -
  Horiz. % 120.84% 64.97% 101.74% 108.34% 106.16% 98.57% 100.00%
Total Cost 80,813 157,490 119,088 191,078 147,670 120,528 140,275 -8.78%
  YoY % -48.69% 32.25% -37.68% 29.40% 22.52% -14.08% -
  Horiz. % 57.61% 112.27% 84.90% 136.22% 105.27% 85.92% 100.00%
Net Worth 323,844 338,651 326,068 343,590 308,152 272,431 160,168 12.44%
  YoY % -4.37% 3.86% -5.10% 11.50% 13.11% 70.09% -
  Horiz. % 202.19% 211.43% 203.58% 214.52% 192.39% 170.09% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 33,031 32,636 32,200 28,963 24,026 20,038 16,049 12.78%
  YoY % 1.21% 1.35% 11.18% 20.55% 19.90% 24.86% -
  Horiz. % 205.81% 203.35% 200.63% 180.46% 149.70% 124.86% 100.00%
Div Payout % 218.77 % 90.04 % 181.05 % 55.78 % 44.30 % 38.30 % 35.75 % 35.23%
  YoY % 142.97% -50.27% 224.58% 25.91% 15.67% 7.13% -
  Horiz. % 611.94% 251.86% 506.43% 156.03% 123.92% 107.13% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 323,844 338,651 326,068 343,590 308,152 272,431 160,168 12.44%
  YoY % -4.37% 3.86% -5.10% 11.50% 13.11% 70.09% -
  Horiz. % 202.19% 211.43% 203.58% 214.52% 192.39% 170.09% 100.00%
NOSH 165,227 163,600 160,624 161,309 160,496 80,363 80,084 12.82%
  YoY % 0.99% 1.85% -0.42% 0.51% 99.71% 0.35% -
  Horiz. % 206.32% 204.28% 200.57% 201.42% 200.41% 100.35% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 15.74 % 18.71 % 12.99 % 21.37 % 26.86 % 30.27 % 24.25 % -6.95%
  YoY % -15.87% 44.03% -39.21% -20.44% -11.27% 24.82% -
  Horiz. % 64.91% 77.15% 53.57% 88.12% 110.76% 124.82% 100.00%
ROE 4.66 % 10.70 % 5.45 % 15.11 % 17.60 % 19.20 % 28.03 % -25.84%
  YoY % -56.45% 96.33% -63.93% -14.15% -8.33% -31.50% -
  Horiz. % 16.63% 38.17% 19.44% 53.91% 62.79% 68.50% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 58.05 118.42 85.21 150.64 125.80 215.08 231.22 -20.57%
  YoY % -50.98% 38.97% -43.43% 19.75% -41.51% -6.98% -
  Horiz. % 25.11% 51.22% 36.85% 65.15% 54.41% 93.02% 100.00%
EPS 9.14 22.16 11.07 32.19 33.79 65.10 56.06 -26.08%
  YoY % -58.75% 100.18% -65.61% -4.74% -48.10% 16.13% -
  Horiz. % 16.30% 39.53% 19.75% 57.42% 60.27% 116.13% 100.00%
DPS 19.99 20.00 20.05 18.00 14.97 25.00 20.00 -0.01%
  YoY % -0.05% -0.25% 11.39% 20.24% -40.12% 25.00% -
  Horiz. % 99.95% 100.00% 100.25% 90.00% 74.85% 125.00% 100.00%
NAPS 1.9600 2.0700 2.0300 2.1300 1.9200 3.3900 2.0000 -0.34%
  YoY % -5.31% 1.97% -4.69% 10.94% -43.36% 69.50% -
  Horiz. % 98.00% 103.50% 101.50% 106.50% 96.00% 169.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 57.83 116.80 82.52 146.50 121.73 104.21 111.64 -10.38%
  YoY % -50.49% 41.54% -43.67% 20.35% 16.81% -6.66% -
  Horiz. % 51.80% 104.62% 73.92% 131.23% 109.04% 93.34% 100.00%
EPS 9.10 21.85 10.72 31.30 32.70 31.54 27.07 -16.61%
  YoY % -58.35% 103.82% -65.75% -4.28% 3.68% 16.51% -
  Horiz. % 33.62% 80.72% 39.60% 115.63% 120.80% 116.51% 100.00%
DPS 19.91 19.68 19.41 17.46 14.49 12.08 9.68 12.77%
  YoY % 1.17% 1.39% 11.17% 20.50% 19.95% 24.79% -
  Horiz. % 205.68% 203.31% 200.52% 180.37% 149.69% 124.79% 100.00%
NAPS 1.9525 2.0417 1.9659 2.0715 1.8579 1.6425 0.9657 12.44%
  YoY % -4.37% 3.86% -5.10% 11.50% 13.11% 70.08% -
  Horiz. % 202.18% 211.42% 203.57% 214.51% 192.39% 170.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.6100 4.1000 3.4600 3.7700 4.4000 4.8200 2.6900 -
P/RPS 4.50 3.46 4.06 2.50 3.50 2.24 1.16 25.34%
  YoY % 30.06% -14.78% 62.40% -28.57% 56.25% 93.10% -
  Horiz. % 387.93% 298.28% 350.00% 215.52% 301.72% 193.10% 100.00%
P/EPS 28.56 18.51 31.25 11.71 13.02 7.40 4.80 34.59%
  YoY % 54.29% -40.77% 166.87% -10.06% 75.95% 54.17% -
  Horiz. % 595.00% 385.62% 651.04% 243.96% 271.25% 154.17% 100.00%
EY 3.50 5.40 3.20 8.54 7.68 13.51 20.84 -25.71%
  YoY % -35.19% 68.75% -62.53% 11.20% -43.15% -35.17% -
  Horiz. % 16.79% 25.91% 15.36% 40.98% 36.85% 64.83% 100.00%
DY 7.66 4.88 5.79 4.77 3.40 5.19 7.43 0.51%
  YoY % 56.97% -15.72% 21.38% 40.29% -34.49% -30.15% -
  Horiz. % 103.10% 65.68% 77.93% 64.20% 45.76% 69.85% 100.00%
P/NAPS 1.33 1.98 1.70 1.77 2.29 1.42 1.35 -0.25%
  YoY % -32.83% 16.47% -3.95% -22.71% 61.27% 5.19% -
  Horiz. % 98.52% 146.67% 125.93% 131.11% 169.63% 105.19% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 29/08/16 26/08/15 28/08/14 27/08/13 28/08/12 -
Price 2.5000 4.0600 3.6000 3.1100 4.4400 5.2400 2.8200 -
P/RPS 4.31 3.43 4.22 2.06 3.53 2.44 1.22 23.40%
  YoY % 25.66% -18.72% 104.85% -41.64% 44.67% 100.00% -
  Horiz. % 353.28% 281.15% 345.90% 168.85% 289.34% 200.00% 100.00%
P/EPS 27.36 18.32 32.51 9.66 13.14 8.05 5.03 32.60%
  YoY % 49.34% -43.65% 236.54% -26.48% 63.23% 60.04% -
  Horiz. % 543.94% 364.21% 646.32% 192.05% 261.23% 160.04% 100.00%
EY 3.66 5.46 3.08 10.35 7.61 12.42 19.88 -24.57%
  YoY % -32.97% 77.27% -70.24% 36.01% -38.73% -37.53% -
  Horiz. % 18.41% 27.46% 15.49% 52.06% 38.28% 62.47% 100.00%
DY 8.00 4.93 5.57 5.79 3.37 4.77 7.09 2.03%
  YoY % 62.27% -11.49% -3.80% 71.81% -29.35% -32.72% -
  Horiz. % 112.83% 69.53% 78.56% 81.66% 47.53% 67.28% 100.00%
P/NAPS 1.28 1.96 1.77 1.46 2.31 1.55 1.41 -1.60%
  YoY % -34.69% 10.73% 21.23% -36.80% 49.03% 9.93% -
  Horiz. % 90.78% 139.01% 125.53% 103.55% 163.83% 109.93% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers