Highlights

[PTARAS] YoY TTM Result on 2013-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -7.20%    YoY -     3.13%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 160,846 214,567 222,721 172,539 190,259 141,323 97,053 8.78%
  YoY % -25.04% -3.66% 29.08% -9.31% 34.63% 45.61% -
  Horiz. % 165.73% 221.08% 229.48% 177.78% 196.04% 145.61% 100.00%
PBT 30,837 61,704 72,315 62,416 61,944 44,547 29,656 0.65%
  YoY % -50.02% -14.67% 15.86% 0.76% 39.05% 50.21% -
  Horiz. % 103.98% 208.07% 243.85% 210.47% 208.88% 150.21% 100.00%
Tax -6,570 -14,574 -17,109 -13,866 -14,868 -8,761 -4,932 4.89%
  YoY % 54.92% 14.82% -23.39% 6.74% -69.71% -77.64% -
  Horiz. % 133.21% 295.50% 346.90% 281.14% 301.46% 177.64% 100.00%
NP 24,267 47,130 55,206 48,550 47,076 35,786 24,724 -0.31%
  YoY % -48.51% -14.63% 13.71% 3.13% 31.55% 44.74% -
  Horiz. % 98.15% 190.62% 223.29% 196.37% 190.41% 144.74% 100.00%
NP to SH 24,267 47,130 55,206 48,550 47,076 35,786 24,724 -0.31%
  YoY % -48.51% -14.63% 13.71% 3.13% 31.55% 44.74% -
  Horiz. % 98.15% 190.62% 223.29% 196.37% 190.41% 144.74% 100.00%
Tax Rate 21.31 % 23.62 % 23.66 % 22.22 % 24.00 % 19.67 % 16.63 % 4.22%
  YoY % -9.78% -0.17% 6.48% -7.42% 22.01% 18.28% -
  Horiz. % 128.14% 142.03% 142.27% 133.61% 144.32% 118.28% 100.00%
Total Cost 136,579 167,437 167,515 123,989 143,183 105,537 72,329 11.17%
  YoY % -18.43% -0.05% 35.10% -13.41% 35.67% 45.91% -
  Horiz. % 188.83% 231.49% 231.60% 171.42% 197.96% 145.91% 100.00%
Net Worth 345,559 352,495 318,206 282,770 251,042 217,918 199,222 9.60%
  YoY % -1.97% 10.78% 12.53% 12.64% 15.20% 9.38% -
  Horiz. % 173.45% 176.94% 159.72% 141.94% 126.01% 109.38% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 32,200 28,963 24,026 20,038 16,049 15,234 12,039 17.80%
  YoY % 11.18% 20.55% 19.90% 24.86% 5.35% 26.54% -
  Horiz. % 267.46% 240.57% 199.56% 166.44% 133.31% 126.54% 100.00%
Div Payout % 132.69 % 61.45 % 43.52 % 41.27 % 34.09 % 42.57 % 48.70 % 18.16%
  YoY % 115.93% 41.20% 5.45% 21.06% -19.92% -12.59% -
  Horiz. % 272.46% 126.18% 89.36% 84.74% 70.00% 87.41% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 345,559 352,495 318,206 282,770 251,042 217,918 199,222 9.60%
  YoY % -1.97% 10.78% 12.53% 12.64% 15.20% 9.38% -
  Horiz. % 173.45% 176.94% 159.72% 141.94% 126.01% 109.38% 100.00%
NOSH 162,999 163,951 159,902 79,878 79,949 79,823 80,009 12.58%
  YoY % -0.58% 2.53% 100.18% -0.09% 0.16% -0.23% -
  Horiz. % 203.73% 204.92% 199.86% 99.84% 99.93% 99.77% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.09 % 21.97 % 24.79 % 28.14 % 24.74 % 25.32 % 25.47 % -8.35%
  YoY % -31.32% -11.38% -11.90% 13.74% -2.29% -0.59% -
  Horiz. % 59.25% 86.26% 97.33% 110.48% 97.13% 99.41% 100.00%
ROE 7.02 % 13.37 % 17.35 % 17.17 % 18.75 % 16.42 % 12.41 % -9.05%
  YoY % -47.49% -22.94% 1.05% -8.43% 14.19% 32.31% -
  Horiz. % 56.57% 107.74% 139.81% 138.36% 151.09% 132.31% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 98.68 130.87 139.29 216.00 237.97 177.04 121.30 -3.38%
  YoY % -24.60% -6.04% -35.51% -9.23% 34.42% 45.95% -
  Horiz. % 81.35% 107.89% 114.83% 178.07% 196.18% 145.95% 100.00%
EPS 14.89 28.75 34.52 60.78 58.88 44.83 30.90 -11.45%
  YoY % -48.21% -16.71% -43.20% 3.23% 31.34% 45.08% -
  Horiz. % 48.19% 93.04% 111.72% 196.70% 190.55% 145.08% 100.00%
DPS 19.76 17.67 15.00 25.00 20.00 19.00 15.00 4.70%
  YoY % 11.83% 17.80% -40.00% 25.00% 5.26% 26.67% -
  Horiz. % 131.73% 117.80% 100.00% 166.67% 133.33% 126.67% 100.00%
NAPS 2.1200 2.1500 1.9900 3.5400 3.1400 2.7300 2.4900 -2.64%
  YoY % -1.40% 8.04% -43.79% 12.74% 15.02% 9.64% -
  Horiz. % 85.14% 86.35% 79.92% 142.17% 126.10% 109.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 96.97 129.36 134.28 104.02 114.71 85.20 58.51 8.78%
  YoY % -25.04% -3.66% 29.09% -9.32% 34.64% 45.62% -
  Horiz. % 165.73% 221.09% 229.50% 177.78% 196.05% 145.62% 100.00%
EPS 14.63 28.41 33.28 29.27 28.38 21.58 14.91 -0.32%
  YoY % -48.50% -14.63% 13.70% 3.14% 31.51% 44.74% -
  Horiz. % 98.12% 190.54% 223.21% 196.31% 190.34% 144.74% 100.00%
DPS 19.41 17.46 14.49 12.08 9.68 9.18 7.26 17.79%
  YoY % 11.17% 20.50% 19.95% 24.79% 5.45% 26.45% -
  Horiz. % 267.36% 240.50% 199.59% 166.39% 133.33% 126.45% 100.00%
NAPS 2.0834 2.1252 1.9185 1.7048 1.5135 1.3138 1.2011 9.60%
  YoY % -1.97% 10.77% 12.54% 12.64% 15.20% 9.38% -
  Horiz. % 173.46% 176.94% 159.73% 141.94% 126.01% 109.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.5600 3.3300 4.6000 5.8600 3.0200 2.3600 1.8300 -
P/RPS 3.61 2.54 3.30 2.71 1.27 1.33 1.51 15.62%
  YoY % 42.13% -23.03% 21.77% 113.39% -4.51% -11.92% -
  Horiz. % 239.07% 168.21% 218.54% 179.47% 84.11% 88.08% 100.00%
P/EPS 23.91 11.58 13.32 9.64 5.13 5.26 5.92 26.17%
  YoY % 106.48% -13.06% 38.17% 87.91% -2.47% -11.15% -
  Horiz. % 403.89% 195.61% 225.00% 162.84% 86.66% 88.85% 100.00%
EY 4.18 8.63 7.51 10.37 19.50 19.00 16.89 -20.75%
  YoY % -51.56% 14.91% -27.58% -46.82% 2.63% 12.49% -
  Horiz. % 24.75% 51.10% 44.46% 61.40% 115.45% 112.49% 100.00%
DY 5.55 5.31 3.26 4.27 6.62 8.05 8.20 -6.29%
  YoY % 4.52% 62.88% -23.65% -35.50% -17.76% -1.83% -
  Horiz. % 67.68% 64.76% 39.76% 52.07% 80.73% 98.17% 100.00%
P/NAPS 1.68 1.55 2.31 1.66 0.96 0.86 0.73 14.89%
  YoY % 8.39% -32.90% 39.16% 72.92% 11.63% 17.81% -
  Horiz. % 230.14% 212.33% 316.44% 227.40% 131.51% 117.81% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 20/11/15 21/11/14 15/11/13 08/11/12 28/10/11 04/11/10 -
Price 3.4500 3.5400 4.3600 6.3000 3.1600 2.3800 2.0300 -
P/RPS 3.50 2.70 3.13 2.92 1.33 1.34 1.67 13.11%
  YoY % 29.63% -13.74% 7.19% 119.55% -0.75% -19.76% -
  Horiz. % 209.58% 161.68% 187.43% 174.85% 79.64% 80.24% 100.00%
P/EPS 23.17 12.31 12.63 10.37 5.37 5.31 6.57 23.35%
  YoY % 88.22% -2.53% 21.79% 93.11% 1.13% -19.18% -
  Horiz. % 352.66% 187.37% 192.24% 157.84% 81.74% 80.82% 100.00%
EY 4.32 8.12 7.92 9.65 18.63 18.84 15.22 -18.92%
  YoY % -46.80% 2.53% -17.93% -48.20% -1.11% 23.78% -
  Horiz. % 28.38% 53.35% 52.04% 63.40% 122.40% 123.78% 100.00%
DY 5.73 4.99 3.44 3.97 6.33 7.98 7.39 -4.15%
  YoY % 14.83% 45.06% -13.35% -37.28% -20.68% 7.98% -
  Horiz. % 77.54% 67.52% 46.55% 53.72% 85.66% 107.98% 100.00%
P/NAPS 1.63 1.65 2.19 1.78 1.01 0.87 0.82 12.12%
  YoY % -1.21% -24.66% 23.03% 76.24% 16.09% 6.10% -
  Horiz. % 198.78% 201.22% 267.07% 217.07% 123.17% 106.10% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers