Highlights

[PTARAS] YoY TTM Result on 2012-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -10.61%    YoY -     3.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 171,674 248,939 184,412 173,829 168,383 96,225 119,553 6.21%
  YoY % -31.04% 34.99% 6.09% 3.23% 74.99% -19.51% -
  Horiz. % 143.60% 208.22% 154.25% 145.40% 140.84% 80.49% 100.00%
PBT 44,965 74,665 69,685 55,833 51,572 34,196 24,451 10.68%
  YoY % -39.78% 7.15% 24.81% 8.26% 50.81% 39.86% -
  Horiz. % 183.90% 305.37% 285.00% 228.35% 210.92% 139.86% 100.00%
Tax -10,475 -18,015 -15,448 -13,750 -10,992 -5,277 -4,785 13.94%
  YoY % 41.85% -16.62% -12.35% -25.09% -108.30% -10.28% -
  Horiz. % 218.91% 376.49% 322.84% 287.36% 229.72% 110.28% 100.00%
NP 34,490 56,650 54,237 42,083 40,580 28,919 19,666 9.81%
  YoY % -39.12% 4.45% 28.88% 3.70% 40.32% 47.05% -
  Horiz. % 175.38% 288.06% 275.79% 213.99% 206.35% 147.05% 100.00%
NP to SH 34,490 56,650 54,237 42,083 40,580 28,919 19,666 9.81%
  YoY % -39.12% 4.45% 28.88% 3.70% 40.32% 47.05% -
  Horiz. % 175.38% 288.06% 275.79% 213.99% 206.35% 147.05% 100.00%
Tax Rate 23.30 % 24.13 % 22.17 % 24.63 % 21.31 % 15.43 % 19.57 % 2.95%
  YoY % -3.44% 8.84% -9.99% 15.58% 38.11% -21.15% -
  Horiz. % 119.06% 123.30% 113.29% 125.86% 108.89% 78.85% 100.00%
Total Cost 137,184 192,289 130,175 131,746 127,803 67,306 99,887 5.43%
  YoY % -28.66% 47.72% -1.19% 3.09% 89.88% -32.62% -
  Horiz. % 137.34% 192.51% 130.32% 131.90% 127.95% 67.38% 100.00%
Net Worth 327,448 324,401 284,116 241,200 159,862 203,975 180,362 10.45%
  YoY % 0.94% 14.18% 17.79% 50.88% -21.63% 13.09% -
  Horiz. % 181.55% 179.86% 157.53% 133.73% 88.63% 113.09% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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 % 83.98 % 42.41 % 36.95 % 38.14 % 37.54 % 41.63 % 40.67 % 12.84%
  YoY % 98.02% 14.78% -3.12% 1.60% -9.82% 2.36% -
  Horiz. % 206.49% 104.28% 90.85% 93.78% 92.30% 102.36% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 327,448 324,401 284,116 241,200 159,862 203,975 180,362 10.45%
  YoY % 0.94% 14.18% 17.79% 50.88% -21.63% 13.09% -
  Horiz. % 181.55% 179.86% 157.53% 133.73% 88.63% 113.09% 100.00%
NOSH 158,187 161,393 159,616 80,400 79,931 79,990 80,880 11.82%
  YoY % -1.99% 1.11% 98.53% 0.59% -0.07% -1.10% -
  Horiz. % 195.58% 199.55% 197.35% 99.41% 98.83% 98.90% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.09 % 22.76 % 29.41 % 24.21 % 24.10 % 30.05 % 16.45 % 3.39%
  YoY % -11.73% -22.61% 21.48% 0.46% -19.80% 82.67% -
  Horiz. % 122.13% 138.36% 178.78% 147.17% 146.50% 182.67% 100.00%
ROE 10.53 % 17.46 % 19.09 % 17.45 % 25.38 % 14.18 % 10.90 % -0.57%
  YoY % -39.69% -8.54% 9.40% -31.25% 78.98% 30.09% -
  Horiz. % 96.61% 160.18% 175.14% 160.09% 232.84% 130.09% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 108.53 154.24 115.53 216.21 210.66 120.30 147.82 -5.02%
  YoY % -29.64% 33.51% -46.57% 2.63% 75.11% -18.62% -
  Horiz. % 73.42% 104.34% 78.16% 146.27% 142.51% 81.38% 100.00%
EPS 21.80 35.10 33.98 52.34 50.77 36.15 24.32 -1.81%
  YoY % -37.89% 3.30% -35.08% 3.09% 40.44% 48.64% -
  Horiz. % 89.64% 144.33% 139.72% 215.21% 208.76% 148.64% 100.00%
DPS 18.31 15.00 12.55 20.00 19.00 15.00 10.00 10.60%
  YoY % 22.07% 19.52% -37.25% 5.26% 26.67% 50.00% -
  Horiz. % 183.10% 150.00% 125.50% 200.00% 190.00% 150.00% 100.00%
NAPS 2.0700 2.0100 1.7800 3.0000 2.0000 2.5500 2.2300 -1.23%
  YoY % 2.99% 12.92% -40.67% 50.00% -21.57% 14.35% -
  Horiz. % 92.83% 90.13% 79.82% 134.53% 89.69% 114.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 103.50 150.09 111.18 104.80 101.52 58.01 72.08 6.21%
  YoY % -31.04% 35.00% 6.09% 3.23% 75.00% -19.52% -
  Horiz. % 143.59% 208.23% 154.25% 145.39% 140.84% 80.48% 100.00%
EPS 20.79 34.15 32.70 25.37 24.47 17.44 11.86 9.80%
  YoY % -39.12% 4.43% 28.89% 3.68% 40.31% 47.05% -
  Horiz. % 175.30% 287.94% 275.72% 213.91% 206.32% 147.05% 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 1.9742 1.9558 1.7129 1.4542 0.9638 1.2298 1.0874 10.45%
  YoY % 0.94% 14.18% 17.79% 50.88% -21.63% 13.10% -
  Horiz. % 181.55% 179.86% 157.52% 133.73% 88.63% 113.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.3000 3.7300 2.8600 3.0800 2.1700 1.9100 1.3200 -
P/RPS 3.04 2.42 2.48 1.42 1.03 1.59 0.89 22.71%
  YoY % 25.62% -2.42% 74.65% 37.86% -35.22% 78.65% -
  Horiz. % 341.57% 271.91% 278.65% 159.55% 115.73% 178.65% 100.00%
P/EPS 15.14 10.63 8.42 5.88 4.27 5.28 5.43 18.63%
  YoY % 42.43% 26.25% 43.20% 37.70% -19.13% -2.76% -
  Horiz. % 278.82% 195.76% 155.06% 108.29% 78.64% 97.24% 100.00%
EY 6.61 9.41 11.88 16.99 23.40 18.93 18.42 -15.70%
  YoY % -29.76% -20.79% -30.08% -27.39% 23.61% 2.77% -
  Horiz. % 35.88% 51.09% 64.50% 92.24% 127.04% 102.77% 100.00%
DY 5.55 4.02 4.39 6.49 8.76 7.85 7.58 -5.06%
  YoY % 38.06% -8.43% -32.36% -25.91% 11.59% 3.56% -
  Horiz. % 73.22% 53.03% 57.92% 85.62% 115.57% 103.56% 100.00%
P/NAPS 1.59 1.86 1.61 1.03 1.09 0.75 0.59 17.96%
  YoY % -14.52% 15.53% 56.31% -5.50% 45.33% 27.12% -
  Horiz. % 269.49% 315.25% 272.88% 174.58% 184.75% 127.12% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 24/02/15 12/02/14 18/02/13 21/02/12 10/02/11 05/02/10 -
Price 3.3900 4.3600 2.8500 2.9300 2.5300 2.0700 1.6100 -
P/RPS 3.12 2.83 2.47 1.36 1.20 1.72 1.09 19.15%
  YoY % 10.25% 14.57% 81.62% 13.33% -30.23% 57.80% -
  Horiz. % 286.24% 259.63% 226.61% 124.77% 110.09% 157.80% 100.00%
P/EPS 15.55 12.42 8.39 5.60 4.98 5.73 6.62 15.29%
  YoY % 25.20% 48.03% 49.82% 12.45% -13.09% -13.44% -
  Horiz. % 234.89% 187.61% 126.74% 84.59% 75.23% 86.56% 100.00%
EY 6.43 8.05 11.92 17.86 20.07 17.47 15.10 -13.26%
  YoY % -20.12% -32.47% -33.26% -11.01% 14.88% 15.70% -
  Horiz. % 42.58% 53.31% 78.94% 118.28% 132.91% 115.70% 100.00%
DY 5.40 3.44 4.41 6.83 7.51 7.25 6.21 -2.30%
  YoY % 56.98% -22.00% -35.43% -9.05% 3.59% 16.75% -
  Horiz. % 86.96% 55.39% 71.01% 109.98% 120.93% 116.75% 100.00%
P/NAPS 1.64 2.17 1.60 0.98 1.27 0.81 0.72 14.70%
  YoY % -24.42% 35.62% 63.27% -22.83% 56.79% 12.50% -
  Horiz. % 227.78% 301.39% 222.22% 136.11% 176.39% 112.50% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

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