Highlights

[PTARAS] YoY TTM Result on 2014-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     1.79%    YoY -     13.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 153,181 160,846 214,567 222,721 172,539 190,259 141,323 1.35%
  YoY % -4.77% -25.04% -3.66% 29.08% -9.31% 34.63% -
  Horiz. % 108.39% 113.81% 151.83% 157.60% 122.09% 134.63% 100.00%
PBT 30,092 30,837 61,704 72,315 62,416 61,944 44,547 -6.32%
  YoY % -2.42% -50.02% -14.67% 15.86% 0.76% 39.05% -
  Horiz. % 67.55% 69.22% 138.51% 162.33% 140.11% 139.05% 100.00%
Tax -3,292 -6,570 -14,574 -17,109 -13,866 -14,868 -8,761 -15.04%
  YoY % 49.89% 54.92% 14.82% -23.39% 6.74% -69.71% -
  Horiz. % 37.58% 74.99% 166.35% 195.29% 158.27% 169.71% 100.00%
NP 26,800 24,267 47,130 55,206 48,550 47,076 35,786 -4.70%
  YoY % 10.44% -48.51% -14.63% 13.71% 3.13% 31.55% -
  Horiz. % 74.89% 67.81% 131.70% 154.27% 135.67% 131.55% 100.00%
NP to SH 26,800 24,267 47,130 55,206 48,550 47,076 35,786 -4.70%
  YoY % 10.44% -48.51% -14.63% 13.71% 3.13% 31.55% -
  Horiz. % 74.89% 67.81% 131.70% 154.27% 135.67% 131.55% 100.00%
Tax Rate 10.94 % 21.31 % 23.62 % 23.66 % 22.22 % 24.00 % 19.67 % -9.31%
  YoY % -48.66% -9.78% -0.17% 6.48% -7.42% 22.01% -
  Horiz. % 55.62% 108.34% 120.08% 120.28% 112.96% 122.01% 100.00%
Total Cost 126,381 136,579 167,437 167,515 123,989 143,183 105,537 3.05%
  YoY % -7.47% -18.43% -0.05% 35.10% -13.41% 35.67% -
  Horiz. % 119.75% 129.41% 158.65% 158.73% 117.48% 135.67% 100.00%
Net Worth 356,819 345,559 352,495 318,206 282,770 251,042 217,918 8.56%
  YoY % 3.26% -1.97% 10.78% 12.53% 12.64% 15.20% -
  Horiz. % 163.74% 158.57% 161.76% 146.02% 129.76% 115.20% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 32,636 32,200 28,963 24,026 20,038 16,049 15,234 13.53%
  YoY % 1.35% 11.18% 20.55% 19.90% 24.86% 5.35% -
  Horiz. % 214.23% 211.37% 190.12% 157.71% 131.54% 105.35% 100.00%
Div Payout % 121.78 % 132.69 % 61.45 % 43.52 % 41.27 % 34.09 % 42.57 % 19.13%
  YoY % -8.22% 115.93% 41.20% 5.45% 21.06% -19.92% -
  Horiz. % 286.07% 311.70% 144.35% 102.23% 96.95% 80.08% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 356,819 345,559 352,495 318,206 282,770 251,042 217,918 8.56%
  YoY % 3.26% -1.97% 10.78% 12.53% 12.64% 15.20% -
  Horiz. % 163.74% 158.57% 161.76% 146.02% 129.76% 115.20% 100.00%
NOSH 170,727 162,999 163,951 159,902 79,878 79,949 79,823 13.50%
  YoY % 4.74% -0.58% 2.53% 100.18% -0.09% 0.16% -
  Horiz. % 213.88% 204.20% 205.39% 200.32% 100.07% 100.16% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 17.50 % 15.09 % 21.97 % 24.79 % 28.14 % 24.74 % 25.32 % -5.97%
  YoY % 15.97% -31.32% -11.38% -11.90% 13.74% -2.29% -
  Horiz. % 69.12% 59.60% 86.77% 97.91% 111.14% 97.71% 100.00%
ROE 7.51 % 7.02 % 13.37 % 17.35 % 17.17 % 18.75 % 16.42 % -12.21%
  YoY % 6.98% -47.49% -22.94% 1.05% -8.43% 14.19% -
  Horiz. % 45.74% 42.75% 81.43% 105.66% 104.57% 114.19% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 89.72 98.68 130.87 139.29 216.00 237.97 177.04 -10.70%
  YoY % -9.08% -24.60% -6.04% -35.51% -9.23% 34.42% -
  Horiz. % 50.68% 55.74% 73.92% 78.68% 122.01% 134.42% 100.00%
EPS 15.70 14.89 28.75 34.52 60.78 58.88 44.83 -16.03%
  YoY % 5.44% -48.21% -16.71% -43.20% 3.23% 31.34% -
  Horiz. % 35.02% 33.21% 64.13% 77.00% 135.58% 131.34% 100.00%
DPS 19.12 19.76 17.67 15.00 25.00 20.00 19.00 0.10%
  YoY % -3.24% 11.83% 17.80% -40.00% 25.00% 5.26% -
  Horiz. % 100.63% 104.00% 93.00% 78.95% 131.58% 105.26% 100.00%
NAPS 2.0900 2.1200 2.1500 1.9900 3.5400 3.1400 2.7300 -4.35%
  YoY % -1.42% -1.40% 8.04% -43.79% 12.74% 15.02% -
  Horiz. % 76.56% 77.66% 78.75% 72.89% 129.67% 115.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 92.35 96.97 129.36 134.28 104.02 114.71 85.20 1.35%
  YoY % -4.76% -25.04% -3.66% 29.09% -9.32% 34.64% -
  Horiz. % 108.39% 113.81% 151.83% 157.61% 122.09% 134.64% 100.00%
EPS 16.16 14.63 28.41 33.28 29.27 28.38 21.58 -4.70%
  YoY % 10.46% -48.50% -14.63% 13.70% 3.14% 31.51% -
  Horiz. % 74.88% 67.79% 131.65% 154.22% 135.63% 131.51% 100.00%
DPS 19.68 19.41 17.46 14.49 12.08 9.68 9.18 13.54%
  YoY % 1.39% 11.17% 20.50% 19.95% 24.79% 5.45% -
  Horiz. % 214.38% 211.44% 190.20% 157.84% 131.59% 105.45% 100.00%
NAPS 2.1513 2.0834 2.1252 1.9185 1.7048 1.5135 1.3138 8.56%
  YoY % 3.26% -1.97% 10.77% 12.54% 12.64% 15.20% -
  Horiz. % 163.75% 158.58% 161.76% 146.03% 129.76% 115.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.8800 3.5600 3.3300 4.6000 5.8600 3.0200 2.3600 -
P/RPS 4.32 3.61 2.54 3.30 2.71 1.27 1.33 21.67%
  YoY % 19.67% 42.13% -23.03% 21.77% 113.39% -4.51% -
  Horiz. % 324.81% 271.43% 190.98% 248.12% 203.76% 95.49% 100.00%
P/EPS 24.72 23.91 11.58 13.32 9.64 5.13 5.26 29.39%
  YoY % 3.39% 106.48% -13.06% 38.17% 87.91% -2.47% -
  Horiz. % 469.96% 454.56% 220.15% 253.23% 183.27% 97.53% 100.00%
EY 4.05 4.18 8.63 7.51 10.37 19.50 19.00 -22.69%
  YoY % -3.11% -51.56% 14.91% -27.58% -46.82% 2.63% -
  Horiz. % 21.32% 22.00% 45.42% 39.53% 54.58% 102.63% 100.00%
DY 4.93 5.55 5.31 3.26 4.27 6.62 8.05 -7.84%
  YoY % -11.17% 4.52% 62.88% -23.65% -35.50% -17.76% -
  Horiz. % 61.24% 68.94% 65.96% 40.50% 53.04% 82.24% 100.00%
P/NAPS 1.86 1.68 1.55 2.31 1.66 0.96 0.86 13.71%
  YoY % 10.71% 8.39% -32.90% 39.16% 72.92% 11.63% -
  Horiz. % 216.28% 195.35% 180.23% 268.60% 193.02% 111.63% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 18/11/16 20/11/15 21/11/14 15/11/13 08/11/12 28/10/11 -
Price 3.8100 3.4500 3.5400 4.3600 6.3000 3.1600 2.3800 -
P/RPS 4.25 3.50 2.70 3.13 2.92 1.33 1.34 21.19%
  YoY % 21.43% 29.63% -13.74% 7.19% 119.55% -0.75% -
  Horiz. % 317.16% 261.19% 201.49% 233.58% 217.91% 99.25% 100.00%
P/EPS 24.27 23.17 12.31 12.63 10.37 5.37 5.31 28.79%
  YoY % 4.75% 88.22% -2.53% 21.79% 93.11% 1.13% -
  Horiz. % 457.06% 436.35% 231.83% 237.85% 195.29% 101.13% 100.00%
EY 4.12 4.32 8.12 7.92 9.65 18.63 18.84 -22.36%
  YoY % -4.63% -46.80% 2.53% -17.93% -48.20% -1.11% -
  Horiz. % 21.87% 22.93% 43.10% 42.04% 51.22% 98.89% 100.00%
DY 5.02 5.73 4.99 3.44 3.97 6.33 7.98 -7.43%
  YoY % -12.39% 14.83% 45.06% -13.35% -37.28% -20.68% -
  Horiz. % 62.91% 71.80% 62.53% 43.11% 49.75% 79.32% 100.00%
P/NAPS 1.82 1.63 1.65 2.19 1.78 1.01 0.87 13.08%
  YoY % 11.66% -1.21% -24.66% 23.03% 76.24% 16.09% -
  Horiz. % 209.20% 187.36% 189.66% 251.72% 204.60% 116.09% 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.
 


 

337  189  540  1125 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 VC 0.255-0.015 
 HSI-C5J 0.25+0.01 
 HSI-C5H 0.28+0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.91+0.02 
 EKOVEST 0.7750.00 
 KNM 0.20+0.01 
Partners & Brokers