Highlights

[PTARAS] YoY TTM Result on 2011-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     10.26%    YoY -     44.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 222,721 172,539 190,259 141,323 97,053 120,884 172,392 4.36%
  YoY % 29.08% -9.31% 34.63% 45.61% -19.71% -29.88% -
  Horiz. % 129.19% 100.09% 110.36% 81.98% 56.30% 70.12% 100.00%
PBT 72,315 62,416 61,944 44,547 29,656 20,972 24,676 19.62%
  YoY % 15.86% 0.76% 39.05% 50.21% 41.41% -15.01% -
  Horiz. % 293.06% 252.94% 251.03% 180.53% 120.18% 84.99% 100.00%
Tax -17,109 -13,866 -14,868 -8,761 -4,932 -5,205 -8,286 12.84%
  YoY % -23.39% 6.74% -69.71% -77.64% 5.24% 37.18% -
  Horiz. % 206.48% 167.34% 179.44% 105.73% 59.52% 62.82% 100.00%
NP 55,206 48,550 47,076 35,786 24,724 15,767 16,390 22.42%
  YoY % 13.71% 3.13% 31.55% 44.74% 56.81% -3.80% -
  Horiz. % 336.83% 296.22% 287.22% 218.34% 150.85% 96.20% 100.00%
NP to SH 55,206 48,550 47,076 35,786 24,724 15,767 16,390 22.42%
  YoY % 13.71% 3.13% 31.55% 44.74% 56.81% -3.80% -
  Horiz. % 336.83% 296.22% 287.22% 218.34% 150.85% 96.20% 100.00%
Tax Rate 23.66 % 22.22 % 24.00 % 19.67 % 16.63 % 24.82 % 33.58 % -5.67%
  YoY % 6.48% -7.42% 22.01% 18.28% -33.00% -26.09% -
  Horiz. % 70.46% 66.17% 71.47% 58.58% 49.52% 73.91% 100.00%
Total Cost 167,515 123,989 143,183 105,537 72,329 105,117 156,002 1.19%
  YoY % 35.10% -13.41% 35.67% 45.91% -31.19% -32.62% -
  Horiz. % 107.38% 79.48% 91.78% 67.65% 46.36% 67.38% 100.00%
Net Worth 318,206 282,770 251,042 217,918 199,222 180,524 185,258 9.43%
  YoY % 12.53% 12.64% 15.20% 9.38% 10.36% -2.55% -
  Horiz. % 171.76% 152.64% 135.51% 117.63% 107.54% 97.45% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 24,026 20,038 16,049 15,234 12,039 7,997 9,422 16.88%
  YoY % 19.90% 24.86% 5.35% 26.54% 50.54% -15.12% -
  Horiz. % 254.99% 212.67% 170.33% 161.68% 127.78% 84.88% 100.00%
Div Payout % 43.52 % 41.27 % 34.09 % 42.57 % 48.70 % 50.72 % 57.49 % -4.53%
  YoY % 5.45% 21.06% -19.92% -12.59% -3.98% -11.78% -
  Horiz. % 75.70% 71.79% 59.30% 74.05% 84.71% 88.22% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 318,206 282,770 251,042 217,918 199,222 180,524 185,258 9.43%
  YoY % 12.53% 12.64% 15.20% 9.38% 10.36% -2.55% -
  Horiz. % 171.76% 152.64% 135.51% 117.63% 107.54% 97.45% 100.00%
NOSH 159,902 79,878 79,949 79,823 80,009 80,233 86,166 10.85%
  YoY % 100.18% -0.09% 0.16% -0.23% -0.28% -6.89% -
  Horiz. % 185.57% 92.70% 92.78% 92.64% 92.85% 93.11% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 24.79 % 28.14 % 24.74 % 25.32 % 25.47 % 13.04 % 9.51 % 17.31%
  YoY % -11.90% 13.74% -2.29% -0.59% 95.32% 37.12% -
  Horiz. % 260.67% 295.90% 260.15% 266.25% 267.82% 137.12% 100.00%
ROE 17.35 % 17.17 % 18.75 % 16.42 % 12.41 % 8.73 % 8.85 % 11.87%
  YoY % 1.05% -8.43% 14.19% 32.31% 42.15% -1.36% -
  Horiz. % 196.05% 194.01% 211.86% 185.54% 140.23% 98.64% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 139.29 216.00 237.97 177.04 121.30 150.67 200.07 -5.85%
  YoY % -35.51% -9.23% 34.42% 45.95% -19.49% -24.69% -
  Horiz. % 69.62% 107.96% 118.94% 88.49% 60.63% 75.31% 100.00%
EPS 34.52 60.78 58.88 44.83 30.90 19.65 19.02 10.44%
  YoY % -43.20% 3.23% 31.34% 45.08% 57.25% 3.31% -
  Horiz. % 181.49% 319.56% 309.57% 235.70% 162.46% 103.31% 100.00%
DPS 15.00 25.00 20.00 19.00 15.00 9.97 10.94 5.40%
  YoY % -40.00% 25.00% 5.26% 26.67% 50.45% -8.87% -
  Horiz. % 137.11% 228.52% 182.82% 173.67% 137.11% 91.13% 100.00%
NAPS 1.9900 3.5400 3.1400 2.7300 2.4900 2.2500 2.1500 -1.28%
  YoY % -43.79% 12.74% 15.02% 9.64% 10.67% 4.65% -
  Horiz. % 92.56% 164.65% 146.05% 126.98% 115.81% 104.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 134.28 104.02 114.71 85.20 58.51 72.88 103.94 4.36%
  YoY % 29.09% -9.32% 34.64% 45.62% -19.72% -29.88% -
  Horiz. % 129.19% 100.08% 110.36% 81.97% 56.29% 70.12% 100.00%
EPS 33.28 29.27 28.38 21.58 14.91 9.51 9.88 22.42%
  YoY % 13.70% 3.14% 31.51% 44.74% 56.78% -3.74% -
  Horiz. % 336.84% 296.26% 287.25% 218.42% 150.91% 96.26% 100.00%
DPS 14.49 12.08 9.68 9.18 7.26 4.82 5.68 16.88%
  YoY % 19.95% 24.79% 5.45% 26.45% 50.62% -15.14% -
  Horiz. % 255.11% 212.68% 170.42% 161.62% 127.82% 84.86% 100.00%
NAPS 1.9185 1.7048 1.5135 1.3138 1.2011 1.0884 1.1169 9.43%
  YoY % 12.54% 12.64% 15.20% 9.38% 10.35% -2.55% -
  Horiz. % 171.77% 152.64% 135.51% 117.63% 107.54% 97.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.6000 5.8600 3.0200 2.3600 1.8300 1.4100 1.3000 -
P/RPS 3.30 2.71 1.27 1.33 1.51 0.94 0.65 31.08%
  YoY % 21.77% 113.39% -4.51% -11.92% 60.64% 44.62% -
  Horiz. % 507.69% 416.92% 195.38% 204.62% 232.31% 144.62% 100.00%
P/EPS 13.32 9.64 5.13 5.26 5.92 7.18 6.83 11.77%
  YoY % 38.17% 87.91% -2.47% -11.15% -17.55% 5.12% -
  Horiz. % 195.02% 141.14% 75.11% 77.01% 86.68% 105.12% 100.00%
EY 7.51 10.37 19.50 19.00 16.89 13.94 14.63 -10.51%
  YoY % -27.58% -46.82% 2.63% 12.49% 21.16% -4.72% -
  Horiz. % 51.33% 70.88% 133.29% 129.87% 115.45% 95.28% 100.00%
DY 3.26 4.27 6.62 8.05 8.20 7.07 8.41 -14.60%
  YoY % -23.65% -35.50% -17.76% -1.83% 15.98% -15.93% -
  Horiz. % 38.76% 50.77% 78.72% 95.72% 97.50% 84.07% 100.00%
P/NAPS 2.31 1.66 0.96 0.86 0.73 0.63 0.60 25.18%
  YoY % 39.16% 72.92% 11.63% 17.81% 15.87% 5.00% -
  Horiz. % 385.00% 276.67% 160.00% 143.33% 121.67% 105.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 15/11/13 08/11/12 28/10/11 04/11/10 06/11/09 07/11/08 -
Price 4.3600 6.3000 3.1600 2.3800 2.0300 1.4800 1.1400 -
P/RPS 3.13 2.92 1.33 1.34 1.67 0.98 0.57 32.81%
  YoY % 7.19% 119.55% -0.75% -19.76% 70.41% 71.93% -
  Horiz. % 549.12% 512.28% 233.33% 235.09% 292.98% 171.93% 100.00%
P/EPS 12.63 10.37 5.37 5.31 6.57 7.53 5.99 13.23%
  YoY % 21.79% 93.11% 1.13% -19.18% -12.75% 25.71% -
  Horiz. % 210.85% 173.12% 89.65% 88.65% 109.68% 125.71% 100.00%
EY 7.92 9.65 18.63 18.84 15.22 13.28 16.69 -11.68%
  YoY % -17.93% -48.20% -1.11% 23.78% 14.61% -20.43% -
  Horiz. % 47.45% 57.82% 111.62% 112.88% 91.19% 79.57% 100.00%
DY 3.44 3.97 6.33 7.98 7.39 6.73 9.59 -15.70%
  YoY % -13.35% -37.28% -20.68% 7.98% 9.81% -29.82% -
  Horiz. % 35.87% 41.40% 66.01% 83.21% 77.06% 70.18% 100.00%
P/NAPS 2.19 1.78 1.01 0.87 0.82 0.66 0.53 26.66%
  YoY % 23.03% 76.24% 16.09% 6.10% 24.24% 24.53% -
  Horiz. % 413.21% 335.85% 190.57% 164.15% 154.72% 124.53% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers