Highlights

[PTARAS] YoY TTM Result on 2013-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     11.55%    YoY -     5.96%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 143,304 257,389 190,867 171,199 182,018 101,300 116,496 3.51%
  YoY % -44.32% 34.85% 11.49% -5.94% 79.68% -13.04% -
  Horiz. % 123.01% 220.94% 163.84% 146.96% 156.24% 86.96% 100.00%
PBT 31,090 79,229 65,721 62,486 55,830 35,287 23,985 4.42%
  YoY % -60.76% 20.55% 5.18% 11.92% 58.22% 47.12% -
  Horiz. % 129.62% 330.33% 274.01% 260.52% 232.77% 147.12% 100.00%
Tax -6,991 -18,057 -16,035 -15,543 -11,529 -5,390 -4,635 7.08%
  YoY % 61.28% -12.61% -3.17% -34.82% -113.90% -16.29% -
  Horiz. % 150.83% 389.58% 345.95% 335.34% 248.74% 116.29% 100.00%
NP 24,099 61,172 49,686 46,943 44,301 29,897 19,350 3.72%
  YoY % -60.60% 23.12% 5.84% 5.96% 48.18% 54.51% -
  Horiz. % 124.54% 316.13% 256.78% 242.60% 228.95% 154.51% 100.00%
NP to SH 24,099 61,172 49,686 46,943 44,301 29,897 19,350 3.72%
  YoY % -60.60% 23.12% 5.84% 5.96% 48.18% 54.51% -
  Horiz. % 124.54% 316.13% 256.78% 242.60% 228.95% 154.51% 100.00%
Tax Rate 22.49 % 22.79 % 24.40 % 24.87 % 20.65 % 15.27 % 19.32 % 2.56%
  YoY % -1.32% -6.60% -1.89% 20.44% 35.23% -20.96% -
  Horiz. % 116.41% 117.96% 126.29% 128.73% 106.88% 79.04% 100.00%
Total Cost 119,205 196,217 141,181 124,256 137,717 71,403 97,146 3.47%
  YoY % -39.25% 38.98% 13.62% -9.77% 92.87% -26.50% -
  Horiz. % 122.71% 201.98% 145.33% 127.91% 141.76% 73.50% 100.00%
Net Worth 334,452 338,188 300,216 239,531 161,041 210,889 183,002 10.56%
  YoY % -1.10% 12.65% 25.33% 48.74% -23.64% 15.24% -
  Horiz. % 182.76% 184.80% 164.05% 130.89% 88.00% 115.24% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 30,669 25,664 21,635 17,994 21,273 12,039 7,997 25.08%
  YoY % 19.50% 18.62% 20.23% -15.41% 76.70% 50.54% -
  Horiz. % 383.50% 320.91% 270.53% 225.01% 266.00% 150.54% 100.00%
Div Payout % 127.27 % 41.95 % 43.55 % 38.33 % 48.02 % 40.27 % 41.33 % 20.60%
  YoY % 203.38% -3.67% 13.62% -20.18% 19.25% -2.56% -
  Horiz. % 307.94% 101.50% 105.37% 92.74% 116.19% 97.44% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 334,452 338,188 300,216 239,531 161,041 210,889 183,002 10.56%
  YoY % -1.10% 12.65% 25.33% 48.74% -23.64% 15.24% -
  Horiz. % 182.76% 184.80% 164.05% 130.89% 88.00% 115.24% 100.00%
NOSH 161,571 160,279 159,689 79,843 80,520 80,492 80,264 12.36%
  YoY % 0.81% 0.37% 100.00% -0.84% 0.04% 0.28% -
  Horiz. % 201.30% 199.69% 198.96% 99.48% 100.32% 100.28% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 16.82 % 23.77 % 26.03 % 27.42 % 24.34 % 29.51 % 16.61 % 0.21%
  YoY % -29.24% -8.68% -5.07% 12.65% -17.52% 77.66% -
  Horiz. % 101.26% 143.11% 156.71% 165.08% 146.54% 177.66% 100.00%
ROE 7.21 % 18.09 % 16.55 % 19.60 % 27.51 % 14.18 % 10.57 % -6.17%
  YoY % -60.14% 9.31% -15.56% -28.75% 94.01% 34.15% -
  Horiz. % 68.21% 171.14% 156.58% 185.43% 260.26% 134.15% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 88.69 160.59 119.52 214.42 226.05 125.85 145.14 -7.87%
  YoY % -44.77% 34.36% -44.26% -5.14% 79.62% -13.29% -
  Horiz. % 61.11% 110.64% 82.35% 147.73% 155.75% 86.71% 100.00%
EPS 14.92 38.17 31.11 58.79 55.02 37.14 24.11 -7.68%
  YoY % -60.91% 22.69% -47.08% 6.85% 48.14% 54.04% -
  Horiz. % 61.88% 158.32% 129.03% 243.84% 228.20% 154.04% 100.00%
DPS 18.98 16.00 13.55 22.50 26.50 15.00 10.00 11.26%
  YoY % 18.62% 18.08% -39.78% -15.09% 76.67% 50.00% -
  Horiz. % 189.80% 160.00% 135.50% 225.00% 265.00% 150.00% 100.00%
NAPS 2.0700 2.1100 1.8800 3.0000 2.0000 2.6200 2.2800 -1.60%
  YoY % -1.90% 12.23% -37.33% 50.00% -23.66% 14.91% -
  Horiz. % 90.79% 92.54% 82.46% 131.58% 87.72% 114.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/01/16 31/10/14 31/07/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 86.40 155.18 115.07 103.22 109.74 61.07 70.24 3.51%
  YoY % -44.32% 34.86% 11.48% -5.94% 79.70% -13.06% -
  Horiz. % 123.01% 220.93% 163.82% 146.95% 156.24% 86.94% 100.00%
EPS 14.53 36.88 29.96 28.30 26.71 18.02 11.67 3.72%
  YoY % -60.60% 23.10% 5.87% 5.95% 48.22% 54.41% -
  Horiz. % 124.51% 316.02% 256.73% 242.50% 228.88% 154.41% 100.00%
DPS 18.49 15.47 13.04 10.85 12.83 7.26 4.82 25.09%
  YoY % 19.52% 18.63% 20.18% -15.43% 76.72% 50.62% -
  Horiz. % 383.61% 320.95% 270.54% 225.10% 266.18% 150.62% 100.00%
NAPS 2.0164 2.0389 1.8100 1.4441 0.9709 1.2715 1.1033 10.56%
  YoY % -1.10% 12.65% 25.34% 48.74% -23.64% 15.25% -
  Horiz. % 182.76% 184.80% 164.05% 130.89% 88.00% 115.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/09/15 31/03/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.6800 4.0300 3.0900 2.9600 2.5800 2.0700 1.6000 -
P/RPS 4.15 2.51 2.59 1.38 1.14 1.64 1.10 24.74%
  YoY % 65.34% -3.09% 87.68% 21.05% -30.49% 49.09% -
  Horiz. % 377.27% 228.18% 235.45% 125.45% 103.64% 149.09% 100.00%
P/EPS 24.67 10.56 9.93 5.03 4.69 5.57 6.64 24.43%
  YoY % 133.62% 6.34% 97.42% 7.25% -15.80% -16.11% -
  Horiz. % 371.54% 159.04% 149.55% 75.75% 70.63% 83.89% 100.00%
EY 4.05 9.47 10.07 19.86 21.32 17.94 15.07 -19.65%
  YoY % -57.23% -5.96% -49.30% -6.85% 18.84% 19.04% -
  Horiz. % 26.87% 62.84% 66.82% 131.79% 141.47% 119.04% 100.00%
DY 5.16 3.97 4.38 7.60 10.27 7.25 6.25 -3.14%
  YoY % 29.97% -9.36% -42.37% -26.00% 41.66% 16.00% -
  Horiz. % 82.56% 63.52% 70.08% 121.60% 164.32% 116.00% 100.00%
P/NAPS 1.78 1.91 1.64 0.99 1.29 0.79 0.70 16.81%
  YoY % -6.81% 16.46% 65.66% -23.26% 63.29% 12.86% -
  Horiz. % 254.29% 272.86% 234.29% 141.43% 184.29% 112.86% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 15/05/15 21/05/14 17/05/13 18/05/12 06/05/11 07/05/10 -
Price 3.5300 4.0800 4.0700 3.7700 2.7900 2.3100 1.5800 -
P/RPS 3.98 2.54 3.41 1.76 1.23 1.84 1.09 24.07%
  YoY % 56.69% -25.51% 93.75% 43.09% -33.15% 68.81% -
  Horiz. % 365.14% 233.03% 312.84% 161.47% 112.84% 168.81% 100.00%
P/EPS 23.67 10.69 13.08 6.41 5.07 6.22 6.55 23.85%
  YoY % 121.42% -18.27% 104.06% 26.43% -18.49% -5.04% -
  Horiz. % 361.37% 163.21% 199.69% 97.86% 77.40% 94.96% 100.00%
EY 4.23 9.35 7.64 15.60 19.72 16.08 15.26 -19.24%
  YoY % -54.76% 22.38% -51.03% -20.89% 22.64% 5.37% -
  Horiz. % 27.72% 61.27% 50.07% 102.23% 129.23% 105.37% 100.00%
DY 5.38 3.92 3.33 5.97 9.50 6.49 6.33 -2.67%
  YoY % 37.24% 17.72% -44.22% -37.16% 46.38% 2.53% -
  Horiz. % 84.99% 61.93% 52.61% 94.31% 150.08% 102.53% 100.00%
P/NAPS 1.71 1.93 2.16 1.26 1.40 0.88 0.69 16.31%
  YoY % -11.40% -10.65% 71.43% -10.00% 59.09% 27.54% -
  Horiz. % 247.83% 279.71% 313.04% 182.61% 202.90% 127.54% 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