Highlights

[PTARAS] YoY TTM Result on 2012-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     4.85%    YoY -     31.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 214,567 222,721 172,539 190,259 141,323 97,053 120,884 10.03%
  YoY % -3.66% 29.08% -9.31% 34.63% 45.61% -19.71% -
  Horiz. % 177.50% 184.24% 142.73% 157.39% 116.91% 80.29% 100.00%
PBT 61,704 72,315 62,416 61,944 44,547 29,656 20,972 19.70%
  YoY % -14.67% 15.86% 0.76% 39.05% 50.21% 41.41% -
  Horiz. % 294.22% 344.82% 297.62% 295.37% 212.41% 141.41% 100.00%
Tax -14,574 -17,109 -13,866 -14,868 -8,761 -4,932 -5,205 18.71%
  YoY % 14.82% -23.39% 6.74% -69.71% -77.64% 5.24% -
  Horiz. % 280.00% 328.70% 266.40% 285.65% 168.32% 94.76% 100.00%
NP 47,130 55,206 48,550 47,076 35,786 24,724 15,767 20.01%
  YoY % -14.63% 13.71% 3.13% 31.55% 44.74% 56.81% -
  Horiz. % 298.92% 350.14% 307.92% 298.57% 226.97% 156.81% 100.00%
NP to SH 47,130 55,206 48,550 47,076 35,786 24,724 15,767 20.01%
  YoY % -14.63% 13.71% 3.13% 31.55% 44.74% 56.81% -
  Horiz. % 298.92% 350.14% 307.92% 298.57% 226.97% 156.81% 100.00%
Tax Rate 23.62 % 23.66 % 22.22 % 24.00 % 19.67 % 16.63 % 24.82 % -0.82%
  YoY % -0.17% 6.48% -7.42% 22.01% 18.28% -33.00% -
  Horiz. % 95.17% 95.33% 89.52% 96.70% 79.25% 67.00% 100.00%
Total Cost 167,437 167,515 123,989 143,183 105,537 72,329 105,117 8.06%
  YoY % -0.05% 35.10% -13.41% 35.67% 45.91% -31.19% -
  Horiz. % 159.29% 159.36% 117.95% 136.21% 100.40% 68.81% 100.00%
Net Worth 352,495 318,206 282,770 251,042 217,918 199,222 180,524 11.79%
  YoY % 10.78% 12.53% 12.64% 15.20% 9.38% 10.36% -
  Horiz. % 195.26% 176.27% 156.64% 139.06% 120.71% 110.36% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 28,963 24,026 20,038 16,049 15,234 12,039 7,997 23.91%
  YoY % 20.55% 19.90% 24.86% 5.35% 26.54% 50.54% -
  Horiz. % 362.16% 300.42% 250.57% 200.68% 190.49% 150.54% 100.00%
Div Payout % 61.45 % 43.52 % 41.27 % 34.09 % 42.57 % 48.70 % 50.72 % 3.25%
  YoY % 41.20% 5.45% 21.06% -19.92% -12.59% -3.98% -
  Horiz. % 121.16% 85.80% 81.37% 67.21% 83.93% 96.02% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 352,495 318,206 282,770 251,042 217,918 199,222 180,524 11.79%
  YoY % 10.78% 12.53% 12.64% 15.20% 9.38% 10.36% -
  Horiz. % 195.26% 176.27% 156.64% 139.06% 120.71% 110.36% 100.00%
NOSH 163,951 159,902 79,878 79,949 79,823 80,009 80,233 12.64%
  YoY % 2.53% 100.18% -0.09% 0.16% -0.23% -0.28% -
  Horiz. % 204.34% 199.30% 99.56% 99.65% 99.49% 99.72% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.97 % 24.79 % 28.14 % 24.74 % 25.32 % 25.47 % 13.04 % 9.08%
  YoY % -11.38% -11.90% 13.74% -2.29% -0.59% 95.32% -
  Horiz. % 168.48% 190.11% 215.80% 189.72% 194.17% 195.32% 100.00%
ROE 13.37 % 17.35 % 17.17 % 18.75 % 16.42 % 12.41 % 8.73 % 7.36%
  YoY % -22.94% 1.05% -8.43% 14.19% 32.31% 42.15% -
  Horiz. % 153.15% 198.74% 196.68% 214.78% 188.09% 142.15% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 130.87 139.29 216.00 237.97 177.04 121.30 150.67 -2.32%
  YoY % -6.04% -35.51% -9.23% 34.42% 45.95% -19.49% -
  Horiz. % 86.86% 92.45% 143.36% 157.94% 117.50% 80.51% 100.00%
EPS 28.75 34.52 60.78 58.88 44.83 30.90 19.65 6.55%
  YoY % -16.71% -43.20% 3.23% 31.34% 45.08% 57.25% -
  Horiz. % 146.31% 175.67% 309.31% 299.64% 228.14% 157.25% 100.00%
DPS 17.67 15.00 25.00 20.00 19.00 15.00 9.97 10.00%
  YoY % 17.80% -40.00% 25.00% 5.26% 26.67% 50.45% -
  Horiz. % 177.23% 150.45% 250.75% 200.60% 190.57% 150.45% 100.00%
NAPS 2.1500 1.9900 3.5400 3.1400 2.7300 2.4900 2.2500 -0.75%
  YoY % 8.04% -43.79% 12.74% 15.02% 9.64% 10.67% -
  Horiz. % 95.56% 88.44% 157.33% 139.56% 121.33% 110.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 129.36 134.28 104.02 114.71 85.20 58.51 72.88 10.03%
  YoY % -3.66% 29.09% -9.32% 34.64% 45.62% -19.72% -
  Horiz. % 177.50% 184.25% 142.73% 157.40% 116.90% 80.28% 100.00%
EPS 28.41 33.28 29.27 28.38 21.58 14.91 9.51 20.00%
  YoY % -14.63% 13.70% 3.14% 31.51% 44.74% 56.78% -
  Horiz. % 298.74% 349.95% 307.78% 298.42% 226.92% 156.78% 100.00%
DPS 17.46 14.49 12.08 9.68 9.18 7.26 4.82 23.91%
  YoY % 20.50% 19.95% 24.79% 5.45% 26.45% 50.62% -
  Horiz. % 362.24% 300.62% 250.62% 200.83% 190.46% 150.62% 100.00%
NAPS 2.1252 1.9185 1.7048 1.5135 1.3138 1.2011 1.0884 11.79%
  YoY % 10.77% 12.54% 12.64% 15.20% 9.38% 10.35% -
  Horiz. % 195.26% 176.27% 156.63% 139.06% 120.71% 110.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.3300 4.6000 5.8600 3.0200 2.3600 1.8300 1.4100 -
P/RPS 2.54 3.30 2.71 1.27 1.33 1.51 0.94 18.01%
  YoY % -23.03% 21.77% 113.39% -4.51% -11.92% 60.64% -
  Horiz. % 270.21% 351.06% 288.30% 135.11% 141.49% 160.64% 100.00%
P/EPS 11.58 13.32 9.64 5.13 5.26 5.92 7.18 8.29%
  YoY % -13.06% 38.17% 87.91% -2.47% -11.15% -17.55% -
  Horiz. % 161.28% 185.52% 134.26% 71.45% 73.26% 82.45% 100.00%
EY 8.63 7.51 10.37 19.50 19.00 16.89 13.94 -7.68%
  YoY % 14.91% -27.58% -46.82% 2.63% 12.49% 21.16% -
  Horiz. % 61.91% 53.87% 74.39% 139.89% 136.30% 121.16% 100.00%
DY 5.31 3.26 4.27 6.62 8.05 8.20 7.07 -4.66%
  YoY % 62.88% -23.65% -35.50% -17.76% -1.83% 15.98% -
  Horiz. % 75.11% 46.11% 60.40% 93.64% 113.86% 115.98% 100.00%
P/NAPS 1.55 2.31 1.66 0.96 0.86 0.73 0.63 16.18%
  YoY % -32.90% 39.16% 72.92% 11.63% 17.81% 15.87% -
  Horiz. % 246.03% 366.67% 263.49% 152.38% 136.51% 115.87% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 15/11/13 08/11/12 28/10/11 04/11/10 06/11/09 -
Price 3.5400 4.3600 6.3000 3.1600 2.3800 2.0300 1.4800 -
P/RPS 2.70 3.13 2.92 1.33 1.34 1.67 0.98 18.39%
  YoY % -13.74% 7.19% 119.55% -0.75% -19.76% 70.41% -
  Horiz. % 275.51% 319.39% 297.96% 135.71% 136.73% 170.41% 100.00%
P/EPS 12.31 12.63 10.37 5.37 5.31 6.57 7.53 8.53%
  YoY % -2.53% 21.79% 93.11% 1.13% -19.18% -12.75% -
  Horiz. % 163.48% 167.73% 137.72% 71.31% 70.52% 87.25% 100.00%
EY 8.12 7.92 9.65 18.63 18.84 15.22 13.28 -7.87%
  YoY % 2.53% -17.93% -48.20% -1.11% 23.78% 14.61% -
  Horiz. % 61.14% 59.64% 72.67% 140.29% 141.87% 114.61% 100.00%
DY 4.99 3.44 3.97 6.33 7.98 7.39 6.73 -4.86%
  YoY % 45.06% -13.35% -37.28% -20.68% 7.98% 9.81% -
  Horiz. % 74.15% 51.11% 58.99% 94.06% 118.57% 109.81% 100.00%
P/NAPS 1.65 2.19 1.78 1.01 0.87 0.82 0.66 16.49%
  YoY % -24.66% 23.03% 76.24% 16.09% 6.10% 24.24% -
  Horiz. % 250.00% 331.82% 269.70% 153.03% 131.82% 124.24% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers