Highlights

[PTARAS] YoY TTM Result on 2012-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     9.17%    YoY -     48.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 257,389 190,867 171,199 182,018 101,300 116,496 144,423 10.10%
  YoY % 34.85% 11.49% -5.94% 79.68% -13.04% -19.34% -
  Horiz. % 178.22% 132.16% 118.54% 126.03% 70.14% 80.66% 100.00%
PBT 79,229 65,721 62,486 55,830 35,287 23,985 13,861 33.70%
  YoY % 20.55% 5.18% 11.92% 58.22% 47.12% 73.04% -
  Horiz. % 571.60% 474.14% 450.80% 402.78% 254.58% 173.04% 100.00%
Tax -18,057 -16,035 -15,543 -11,529 -5,390 -4,635 -6,666 18.06%
  YoY % -12.61% -3.17% -34.82% -113.90% -16.29% 30.47% -
  Horiz. % 270.88% 240.55% 233.17% 172.95% 80.86% 69.53% 100.00%
NP 61,172 49,686 46,943 44,301 29,897 19,350 7,195 42.84%
  YoY % 23.12% 5.84% 5.96% 48.18% 54.51% 168.94% -
  Horiz. % 850.20% 690.56% 652.44% 615.72% 415.52% 268.94% 100.00%
NP to SH 61,172 49,686 46,943 44,301 29,897 19,350 7,195 42.84%
  YoY % 23.12% 5.84% 5.96% 48.18% 54.51% 168.94% -
  Horiz. % 850.20% 690.56% 652.44% 615.72% 415.52% 268.94% 100.00%
Tax Rate 22.79 % 24.40 % 24.87 % 20.65 % 15.27 % 19.32 % 48.09 % -11.70%
  YoY % -6.60% -1.89% 20.44% 35.23% -20.96% -59.83% -
  Horiz. % 47.39% 50.74% 51.72% 42.94% 31.75% 40.17% 100.00%
Total Cost 196,217 141,181 124,256 137,717 71,403 97,146 137,228 6.14%
  YoY % 38.98% 13.62% -9.77% 92.87% -26.50% -29.21% -
  Horiz. % 142.99% 102.88% 90.55% 100.36% 52.03% 70.79% 100.00%
Net Worth 338,188 300,216 239,531 161,041 210,889 183,002 169,170 12.23%
  YoY % 12.65% 25.33% 48.74% -23.64% 15.24% 8.18% -
  Horiz. % 199.91% 177.46% 141.59% 95.19% 124.66% 108.18% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 25,664 21,635 17,994 21,273 12,039 7,997 9,422 18.17%
  YoY % 18.62% 20.23% -15.41% 76.70% 50.54% -15.12% -
  Horiz. % 272.37% 229.62% 190.98% 225.78% 127.78% 84.88% 100.00%
Div Payout % 41.95 % 43.55 % 38.33 % 48.02 % 40.27 % 41.33 % 130.96 % -17.28%
  YoY % -3.67% 13.62% -20.18% 19.25% -2.56% -68.44% -
  Horiz. % 32.03% 33.25% 29.27% 36.67% 30.75% 31.56% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 338,188 300,216 239,531 161,041 210,889 183,002 169,170 12.23%
  YoY % 12.65% 25.33% 48.74% -23.64% 15.24% 8.18% -
  Horiz. % 199.91% 177.46% 141.59% 95.19% 124.66% 108.18% 100.00%
NOSH 160,279 159,689 79,843 80,520 80,492 80,264 80,175 12.23%
  YoY % 0.37% 100.00% -0.84% 0.04% 0.28% 0.11% -
  Horiz. % 199.91% 199.18% 99.59% 100.43% 100.40% 100.11% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 23.77 % 26.03 % 27.42 % 24.34 % 29.51 % 16.61 % 4.98 % 29.74%
  YoY % -8.68% -5.07% 12.65% -17.52% 77.66% 233.53% -
  Horiz. % 477.31% 522.69% 550.60% 488.76% 592.57% 333.53% 100.00%
ROE 18.09 % 16.55 % 19.60 % 27.51 % 14.18 % 10.57 % 4.25 % 27.29%
  YoY % 9.31% -15.56% -28.75% 94.01% 34.15% 148.71% -
  Horiz. % 425.65% 389.41% 461.18% 647.29% 333.65% 248.71% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 160.59 119.52 214.42 226.05 125.85 145.14 180.13 -1.89%
  YoY % 34.36% -44.26% -5.14% 79.62% -13.29% -19.42% -
  Horiz. % 89.15% 66.35% 119.04% 125.49% 69.87% 80.58% 100.00%
EPS 38.17 31.11 58.79 55.02 37.14 24.11 8.97 27.28%
  YoY % 22.69% -47.08% 6.85% 48.14% 54.04% 168.78% -
  Horiz. % 425.53% 346.82% 655.41% 613.38% 414.05% 268.78% 100.00%
DPS 16.00 13.55 22.50 26.50 15.00 10.00 11.75 5.28%
  YoY % 18.08% -39.78% -15.09% 76.67% 50.00% -14.89% -
  Horiz. % 136.17% 115.32% 191.49% 225.53% 127.66% 85.11% 100.00%
NAPS 2.1100 1.8800 3.0000 2.0000 2.6200 2.2800 2.1100 -
  YoY % 12.23% -37.33% 50.00% -23.66% 14.91% 8.06% -
  Horiz. % 100.00% 89.10% 142.18% 94.79% 124.17% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 155.18 115.07 103.22 109.74 61.07 70.24 87.07 10.11%
  YoY % 34.86% 11.48% -5.94% 79.70% -13.06% -19.33% -
  Horiz. % 178.22% 132.16% 118.55% 126.04% 70.14% 80.67% 100.00%
EPS 36.88 29.96 28.30 26.71 18.02 11.67 4.34 42.83%
  YoY % 23.10% 5.87% 5.95% 48.22% 54.41% 168.89% -
  Horiz. % 849.77% 690.32% 652.07% 615.44% 415.21% 268.89% 100.00%
DPS 15.47 13.04 10.85 12.83 7.26 4.82 5.68 18.17%
  YoY % 18.63% 20.18% -15.43% 76.72% 50.62% -15.14% -
  Horiz. % 272.36% 229.58% 191.02% 225.88% 127.82% 84.86% 100.00%
NAPS 2.0389 1.8100 1.4441 0.9709 1.2715 1.1033 1.0199 12.23%
  YoY % 12.65% 25.34% 48.74% -23.64% 15.25% 8.18% -
  Horiz. % 199.91% 177.47% 141.59% 95.20% 124.67% 108.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.0300 3.0900 2.9600 2.5800 2.0700 1.6000 1.1000 -
P/RPS 2.51 2.59 1.38 1.14 1.64 1.10 0.61 26.57%
  YoY % -3.09% 87.68% 21.05% -30.49% 49.09% 80.33% -
  Horiz. % 411.48% 424.59% 226.23% 186.89% 268.85% 180.33% 100.00%
P/EPS 10.56 9.93 5.03 4.69 5.57 6.64 12.26 -2.46%
  YoY % 6.34% 97.42% 7.25% -15.80% -16.11% -45.84% -
  Horiz. % 86.13% 81.00% 41.03% 38.25% 45.43% 54.16% 100.00%
EY 9.47 10.07 19.86 21.32 17.94 15.07 8.16 2.51%
  YoY % -5.96% -49.30% -6.85% 18.84% 19.04% 84.68% -
  Horiz. % 116.05% 123.41% 243.38% 261.27% 219.85% 184.68% 100.00%
DY 3.97 4.38 7.60 10.27 7.25 6.25 10.68 -15.20%
  YoY % -9.36% -42.37% -26.00% 41.66% 16.00% -41.48% -
  Horiz. % 37.17% 41.01% 71.16% 96.16% 67.88% 58.52% 100.00%
P/NAPS 1.91 1.64 0.99 1.29 0.79 0.70 0.52 24.20%
  YoY % 16.46% 65.66% -23.26% 63.29% 12.86% 34.62% -
  Horiz. % 367.31% 315.38% 190.38% 248.08% 151.92% 134.62% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 21/05/14 17/05/13 18/05/12 06/05/11 07/05/10 08/05/09 -
Price 4.0800 4.0700 3.7700 2.7900 2.3100 1.5800 1.2500 -
P/RPS 2.54 3.41 1.76 1.23 1.84 1.09 0.69 24.25%
  YoY % -25.51% 93.75% 43.09% -33.15% 68.81% 57.97% -
  Horiz. % 368.12% 494.20% 255.07% 178.26% 266.67% 157.97% 100.00%
P/EPS 10.69 13.08 6.41 5.07 6.22 6.55 13.93 -4.31%
  YoY % -18.27% 104.06% 26.43% -18.49% -5.04% -52.98% -
  Horiz. % 76.74% 93.90% 46.02% 36.40% 44.65% 47.02% 100.00%
EY 9.35 7.64 15.60 19.72 16.08 15.26 7.18 4.50%
  YoY % 22.38% -51.03% -20.89% 22.64% 5.37% 112.53% -
  Horiz. % 130.22% 106.41% 217.27% 274.65% 223.96% 212.53% 100.00%
DY 3.92 3.33 5.97 9.50 6.49 6.33 9.40 -13.56%
  YoY % 17.72% -44.22% -37.16% 46.38% 2.53% -32.66% -
  Horiz. % 41.70% 35.43% 63.51% 101.06% 69.04% 67.34% 100.00%
P/NAPS 1.93 2.16 1.26 1.40 0.88 0.69 0.59 21.83%
  YoY % -10.65% 71.43% -10.00% 59.09% 27.54% 16.95% -
  Horiz. % 327.12% 366.10% 213.56% 237.29% 149.15% 116.95% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers