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 - 165,864
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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

264  260  571  1191 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.525+0.085 
 HSI-CI2 0.335-0.005 
 EDUSPEC 0.0150.00 
 SAPNRG 0.045-0.005 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.12-0.005 
 FOCUS-WD 0.0050.00 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS