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.
 


 

227  342  481  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.30+0.015 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.205+0.01 
 MTOUCHE 0.17-0.005 
 VC 0.075-0.01 
 HSI-C7K 0.265-0.025 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers