Highlights

[PTARAS] YoY TTM Result on 2011-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     3.38%    YoY -     54.51%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 190,867 171,199 182,018 101,300 116,496 144,423 149,760 4.12%
  YoY % 11.49% -5.94% 79.68% -13.04% -19.34% -3.56% -
  Horiz. % 127.45% 114.32% 121.54% 67.64% 77.79% 96.44% 100.00%
PBT 65,721 62,486 55,830 35,287 23,985 13,861 35,870 10.61%
  YoY % 5.18% 11.92% 58.22% 47.12% 73.04% -61.36% -
  Horiz. % 183.22% 174.20% 155.65% 98.37% 66.87% 38.64% 100.00%
Tax -16,035 -15,543 -11,529 -5,390 -4,635 -6,666 -8,723 10.67%
  YoY % -3.17% -34.82% -113.90% -16.29% 30.47% 23.58% -
  Horiz. % 183.82% 178.18% 132.17% 61.79% 53.14% 76.42% 100.00%
NP 49,686 46,943 44,301 29,897 19,350 7,195 27,147 10.59%
  YoY % 5.84% 5.96% 48.18% 54.51% 168.94% -73.50% -
  Horiz. % 183.03% 172.92% 163.19% 110.13% 71.28% 26.50% 100.00%
NP to SH 49,686 46,943 44,301 29,897 19,350 7,195 27,147 10.59%
  YoY % 5.84% 5.96% 48.18% 54.51% 168.94% -73.50% -
  Horiz. % 183.03% 172.92% 163.19% 110.13% 71.28% 26.50% 100.00%
Tax Rate 24.40 % 24.87 % 20.65 % 15.27 % 19.32 % 48.09 % 24.32 % 0.05%
  YoY % -1.89% 20.44% 35.23% -20.96% -59.83% 97.74% -
  Horiz. % 100.33% 102.26% 84.91% 62.79% 79.44% 197.74% 100.00%
Total Cost 141,181 124,256 137,717 71,403 97,146 137,228 122,613 2.38%
  YoY % 13.62% -9.77% 92.87% -26.50% -29.21% 11.92% -
  Horiz. % 115.14% 101.34% 112.32% 58.23% 79.23% 111.92% 100.00%
Net Worth 300,216 239,531 161,041 210,889 183,002 169,170 169,266 10.02%
  YoY % 25.33% 48.74% -23.64% 15.24% 8.18% -0.06% -
  Horiz. % 177.36% 141.51% 95.14% 124.59% 108.11% 99.94% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 21,635 17,994 21,273 12,039 7,997 9,422 8,010 18.00%
  YoY % 20.23% -15.41% 76.70% 50.54% -15.12% 17.62% -
  Horiz. % 270.09% 224.64% 265.57% 150.29% 99.84% 117.62% 100.00%
Div Payout % 43.55 % 38.33 % 48.02 % 40.27 % 41.33 % 130.96 % 29.51 % 6.70%
  YoY % 13.62% -20.18% 19.25% -2.56% -68.44% 343.78% -
  Horiz. % 147.58% 129.89% 162.72% 136.46% 140.05% 443.78% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 300,216 239,531 161,041 210,889 183,002 169,170 169,266 10.02%
  YoY % 25.33% 48.74% -23.64% 15.24% 8.18% -0.06% -
  Horiz. % 177.36% 141.51% 95.14% 124.59% 108.11% 99.94% 100.00%
NOSH 159,689 79,843 80,520 80,492 80,264 80,175 80,221 12.15%
  YoY % 100.00% -0.84% 0.04% 0.28% 0.11% -0.06% -
  Horiz. % 199.06% 99.53% 100.37% 100.34% 100.05% 99.94% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 26.03 % 27.42 % 24.34 % 29.51 % 16.61 % 4.98 % 18.13 % 6.21%
  YoY % -5.07% 12.65% -17.52% 77.66% 233.53% -72.53% -
  Horiz. % 143.57% 151.24% 134.25% 162.77% 91.62% 27.47% 100.00%
ROE 16.55 % 19.60 % 27.51 % 14.18 % 10.57 % 4.25 % 16.04 % 0.52%
  YoY % -15.56% -28.75% 94.01% 34.15% 148.71% -73.50% -
  Horiz. % 103.18% 122.19% 171.51% 88.40% 65.90% 26.50% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 119.52 214.42 226.05 125.85 145.14 180.13 186.68 -7.16%
  YoY % -44.26% -5.14% 79.62% -13.29% -19.42% -3.51% -
  Horiz. % 64.02% 114.86% 121.09% 67.41% 77.75% 96.49% 100.00%
EPS 31.11 58.79 55.02 37.14 24.11 8.97 33.84 -1.39%
  YoY % -47.08% 6.85% 48.14% 54.04% 168.78% -73.49% -
  Horiz. % 91.93% 173.73% 162.59% 109.75% 71.25% 26.51% 100.00%
DPS 13.55 22.50 26.50 15.00 10.00 11.75 10.00 5.19%
  YoY % -39.78% -15.09% 76.67% 50.00% -14.89% 17.50% -
  Horiz. % 135.50% 225.00% 265.00% 150.00% 100.00% 117.50% 100.00%
NAPS 1.8800 3.0000 2.0000 2.6200 2.2800 2.1100 2.1100 -1.90%
  YoY % -37.33% 50.00% -23.66% 14.91% 8.06% 0.00% -
  Horiz. % 89.10% 142.18% 94.79% 124.17% 108.06% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 116.38 104.39 110.99 61.77 71.03 88.06 91.32 4.12%
  YoY % 11.49% -5.95% 79.68% -13.04% -19.34% -3.57% -
  Horiz. % 127.44% 114.31% 121.54% 67.64% 77.78% 96.43% 100.00%
EPS 30.30 28.62 27.01 18.23 11.80 4.39 16.55 10.60%
  YoY % 5.87% 5.96% 48.16% 54.49% 168.79% -73.47% -
  Horiz. % 183.08% 172.93% 163.20% 110.15% 71.30% 26.53% 100.00%
DPS 13.19 10.97 12.97 7.34 4.88 5.75 4.88 18.02%
  YoY % 20.24% -15.42% 76.70% 50.41% -15.13% 17.83% -
  Horiz. % 270.29% 224.80% 265.78% 150.41% 100.00% 117.83% 100.00%
NAPS 1.8306 1.4606 0.9820 1.2859 1.1159 1.0315 1.0321 10.02%
  YoY % 25.33% 48.74% -23.63% 15.23% 8.18% -0.06% -
  Horiz. % 177.37% 141.52% 95.15% 124.59% 108.12% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.0900 2.9600 2.5800 2.0700 1.6000 1.1000 1.6200 -
P/RPS 2.59 1.38 1.14 1.64 1.10 0.61 0.87 19.93%
  YoY % 87.68% 21.05% -30.49% 49.09% 80.33% -29.89% -
  Horiz. % 297.70% 158.62% 131.03% 188.51% 126.44% 70.11% 100.00%
P/EPS 9.93 5.03 4.69 5.57 6.64 12.26 4.79 12.91%
  YoY % 97.42% 7.25% -15.80% -16.11% -45.84% 155.95% -
  Horiz. % 207.31% 105.01% 97.91% 116.28% 138.62% 255.95% 100.00%
EY 10.07 19.86 21.32 17.94 15.07 8.16 20.89 -11.45%
  YoY % -49.30% -6.85% 18.84% 19.04% 84.68% -60.94% -
  Horiz. % 48.20% 95.07% 102.06% 85.88% 72.14% 39.06% 100.00%
DY 4.38 7.60 10.27 7.25 6.25 10.68 6.17 -5.55%
  YoY % -42.37% -26.00% 41.66% 16.00% -41.48% 73.10% -
  Horiz. % 70.99% 123.18% 166.45% 117.50% 101.30% 173.10% 100.00%
P/NAPS 1.64 0.99 1.29 0.79 0.70 0.52 0.77 13.42%
  YoY % 65.66% -23.26% 63.29% 12.86% 34.62% -32.47% -
  Horiz. % 212.99% 128.57% 167.53% 102.60% 90.91% 67.53% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 17/05/13 18/05/12 06/05/11 07/05/10 08/05/09 09/05/08 -
Price 4.0700 3.7700 2.7900 2.3100 1.5800 1.2500 1.5300 -
P/RPS 3.41 1.76 1.23 1.84 1.09 0.69 0.82 26.80%
  YoY % 93.75% 43.09% -33.15% 68.81% 57.97% -15.85% -
  Horiz. % 415.85% 214.63% 150.00% 224.39% 132.93% 84.15% 100.00%
P/EPS 13.08 6.41 5.07 6.22 6.55 13.93 4.52 19.36%
  YoY % 104.06% 26.43% -18.49% -5.04% -52.98% 208.19% -
  Horiz. % 289.38% 141.81% 112.17% 137.61% 144.91% 308.19% 100.00%
EY 7.64 15.60 19.72 16.08 15.26 7.18 22.12 -16.23%
  YoY % -51.03% -20.89% 22.64% 5.37% 112.53% -67.54% -
  Horiz. % 34.54% 70.52% 89.15% 72.69% 68.99% 32.46% 100.00%
DY 3.33 5.97 9.50 6.49 6.33 9.40 6.54 -10.64%
  YoY % -44.22% -37.16% 46.38% 2.53% -32.66% 43.73% -
  Horiz. % 50.92% 91.28% 145.26% 99.24% 96.79% 143.73% 100.00%
P/NAPS 2.16 1.26 1.40 0.88 0.69 0.59 0.73 19.81%
  YoY % 71.43% -10.00% 59.09% 27.54% 16.95% -19.18% -
  Horiz. % 295.89% 172.60% 191.78% 120.55% 94.52% 80.82% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers