Highlights

[PTARAS] YoY TTM Result on 2014-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     2.62%    YoY -     4.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 117,683 189,402 171,674 248,939 184,412 173,829 168,383 -5.79%
  YoY % -37.87% 10.33% -31.04% 34.99% 6.09% 3.23% -
  Horiz. % 69.89% 112.48% 101.95% 147.84% 109.52% 103.23% 100.00%
PBT 18,134 41,846 44,965 74,665 69,685 55,833 51,572 -15.97%
  YoY % -56.66% -6.94% -39.78% 7.15% 24.81% 8.26% -
  Horiz. % 35.16% 81.14% 87.19% 144.78% 135.12% 108.26% 100.00%
Tax -832 -8,791 -10,475 -18,015 -15,448 -13,750 -10,992 -34.94%
  YoY % 90.54% 16.08% 41.85% -16.62% -12.35% -25.09% -
  Horiz. % 7.57% 79.98% 95.30% 163.89% 140.54% 125.09% 100.00%
NP 17,302 33,055 34,490 56,650 54,237 42,083 40,580 -13.23%
  YoY % -47.66% -4.16% -39.12% 4.45% 28.88% 3.70% -
  Horiz. % 42.64% 81.46% 84.99% 139.60% 133.65% 103.70% 100.00%
NP to SH 17,302 33,055 34,490 56,650 54,237 42,083 40,580 -13.23%
  YoY % -47.66% -4.16% -39.12% 4.45% 28.88% 3.70% -
  Horiz. % 42.64% 81.46% 84.99% 139.60% 133.65% 103.70% 100.00%
Tax Rate 4.59 % 21.01 % 23.30 % 24.13 % 22.17 % 24.63 % 21.31 % -22.56%
  YoY % -78.15% -9.83% -3.44% 8.84% -9.99% 15.58% -
  Horiz. % 21.54% 98.59% 109.34% 113.23% 104.04% 115.58% 100.00%
Total Cost 100,381 156,347 137,184 192,289 130,175 131,746 127,803 -3.94%
  YoY % -35.80% 13.97% -28.66% 47.72% -1.19% 3.09% -
  Horiz. % 78.54% 122.33% 107.34% 150.46% 101.86% 103.09% 100.00%
Net Worth 329,980 337,929 327,448 324,401 284,116 241,200 159,862 12.83%
  YoY % -2.35% 3.20% 0.94% 14.18% 17.79% 50.88% -
  Horiz. % 206.41% 211.39% 204.83% 202.93% 177.73% 150.88% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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 % 188.63 % 97.42 % 83.98 % 42.41 % 36.95 % 38.14 % 37.54 % 30.84%
  YoY % 93.63% 16.00% 98.02% 14.78% -3.12% 1.60% -
  Horiz. % 502.48% 259.51% 223.71% 112.97% 98.43% 101.60% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 329,980 337,929 327,448 324,401 284,116 241,200 159,862 12.83%
  YoY % -2.35% 3.20% 0.94% 14.18% 17.79% 50.88% -
  Horiz. % 206.41% 211.39% 204.83% 202.93% 177.73% 150.88% 100.00%
NOSH 164,990 164,043 158,187 161,393 159,616 80,400 79,931 12.83%
  YoY % 0.58% 3.70% -1.99% 1.11% 98.53% 0.59% -
  Horiz. % 206.41% 205.23% 197.90% 201.92% 199.69% 100.59% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.70 % 17.45 % 20.09 % 22.76 % 29.41 % 24.21 % 24.10 % -7.90%
  YoY % -15.76% -13.14% -11.73% -22.61% 21.48% 0.46% -
  Horiz. % 61.00% 72.41% 83.36% 94.44% 122.03% 100.46% 100.00%
ROE 5.24 % 9.78 % 10.53 % 17.46 % 19.09 % 17.45 % 25.38 % -23.10%
  YoY % -46.42% -7.12% -39.69% -8.54% 9.40% -31.25% -
  Horiz. % 20.65% 38.53% 41.49% 68.79% 75.22% 68.75% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 71.33 115.46 108.53 154.24 115.53 216.21 210.66 -16.50%
  YoY % -38.22% 6.39% -29.64% 33.51% -46.57% 2.63% -
  Horiz. % 33.86% 54.81% 51.52% 73.22% 54.84% 102.63% 100.00%
EPS 10.49 20.15 21.80 35.10 33.98 52.34 50.77 -23.09%
  YoY % -47.94% -7.57% -37.89% 3.30% -35.08% 3.09% -
  Horiz. % 20.66% 39.69% 42.94% 69.14% 66.93% 103.09% 100.00%
DPS 19.78 19.63 18.31 15.00 12.55 20.00 19.00 0.67%
  YoY % 0.76% 7.21% 22.07% 19.52% -37.25% 5.26% -
  Horiz. % 104.11% 103.32% 96.37% 78.95% 66.05% 105.26% 100.00%
NAPS 2.0000 2.0600 2.0700 2.0100 1.7800 3.0000 2.0000 -
  YoY % -2.91% -0.48% 2.99% 12.92% -40.67% 50.00% -
  Horiz. % 100.00% 103.00% 103.50% 100.50% 89.00% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 70.95 114.19 103.50 150.09 111.18 104.80 101.52 -5.79%
  YoY % -37.87% 10.33% -31.04% 35.00% 6.09% 3.23% -
  Horiz. % 69.89% 112.48% 101.95% 147.84% 109.52% 103.23% 100.00%
EPS 10.43 19.93 20.79 34.15 32.70 25.37 24.47 -13.24%
  YoY % -47.67% -4.14% -39.12% 4.43% 28.89% 3.68% -
  Horiz. % 42.62% 81.45% 84.96% 139.56% 133.63% 103.68% 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 1.9895 2.0374 1.9742 1.9558 1.7129 1.4542 0.9638 12.83%
  YoY % -2.35% 3.20% 0.94% 14.18% 17.79% 50.88% -
  Horiz. % 206.42% 211.39% 204.84% 202.93% 177.72% 150.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.7200 3.5200 3.3000 3.7300 2.8600 3.0800 2.1700 -
P/RPS 5.22 3.05 3.04 2.42 2.48 1.42 1.03 31.03%
  YoY % 71.15% 0.33% 25.62% -2.42% 74.65% 37.86% -
  Horiz. % 506.80% 296.12% 295.15% 234.95% 240.78% 137.86% 100.00%
P/EPS 35.47 17.47 15.14 10.63 8.42 5.88 4.27 42.27%
  YoY % 103.03% 15.39% 42.43% 26.25% 43.20% 37.70% -
  Horiz. % 830.68% 409.13% 354.57% 248.95% 197.19% 137.70% 100.00%
EY 2.82 5.72 6.61 9.41 11.88 16.99 23.40 -29.70%
  YoY % -50.70% -13.46% -29.76% -20.79% -30.08% -27.39% -
  Horiz. % 12.05% 24.44% 28.25% 40.21% 50.77% 72.61% 100.00%
DY 5.32 5.58 5.55 4.02 4.39 6.49 8.76 -7.97%
  YoY % -4.66% 0.54% 38.06% -8.43% -32.36% -25.91% -
  Horiz. % 60.73% 63.70% 63.36% 45.89% 50.11% 74.09% 100.00%
P/NAPS 1.86 1.71 1.59 1.86 1.61 1.03 1.09 9.31%
  YoY % 8.77% 7.55% -14.52% 15.53% 56.31% -5.50% -
  Horiz. % 170.64% 156.88% 145.87% 170.64% 147.71% 94.50% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 17/02/17 22/02/16 24/02/15 12/02/14 18/02/13 21/02/12 -
Price 3.7500 3.5200 3.3900 4.3600 2.8500 2.9300 2.5300 -
P/RPS 5.26 3.05 3.12 2.83 2.47 1.36 1.20 27.90%
  YoY % 72.46% -2.24% 10.25% 14.57% 81.62% 13.33% -
  Horiz. % 438.33% 254.17% 260.00% 235.83% 205.83% 113.33% 100.00%
P/EPS 35.76 17.47 15.55 12.42 8.39 5.60 4.98 38.86%
  YoY % 104.69% 12.35% 25.20% 48.03% 49.82% 12.45% -
  Horiz. % 718.07% 350.80% 312.25% 249.40% 168.47% 112.45% 100.00%
EY 2.80 5.72 6.43 8.05 11.92 17.86 20.07 -27.96%
  YoY % -51.05% -11.04% -20.12% -32.47% -33.26% -11.01% -
  Horiz. % 13.95% 28.50% 32.04% 40.11% 59.39% 88.99% 100.00%
DY 5.27 5.58 5.40 3.44 4.41 6.83 7.51 -5.73%
  YoY % -5.56% 3.33% 56.98% -22.00% -35.43% -9.05% -
  Horiz. % 70.17% 74.30% 71.90% 45.81% 58.72% 90.95% 100.00%
P/NAPS 1.88 1.71 1.64 2.17 1.60 0.98 1.27 6.75%
  YoY % 9.94% 4.27% -24.42% 35.62% 63.27% -22.83% -
  Horiz. % 148.03% 134.65% 129.13% 170.87% 125.98% 77.17% 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.
 


 

161  326  481  1235 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.295-0.01 
 SAPNRG 0.295-0.015 
 BARAKAH 0.045-0.025 
 DAYANG 0.955-0.175 
 ARMADA 0.185-0.005 
 LAMBO 0.06-0.005 
 HSI-H6Q 0.56+0.035 
 EKOVEST 0.7950.00 
 EKOVEST-WB 0.310.00 
 VC-PA 0.06-0.01 
Partners & Brokers