Highlights

[PTARAS] YoY TTM Result on 2014-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -8.39%    YoY -     5.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 213,003 143,304 257,389 190,867 171,199 182,018 101,300 13.17%
  YoY % 48.64% -44.32% 34.85% 11.49% -5.94% 79.68% -
  Horiz. % 210.27% 141.46% 254.09% 188.42% 169.00% 179.68% 100.00%
PBT 48,335 31,090 79,229 65,721 62,486 55,830 35,287 5.38%
  YoY % 55.47% -60.76% 20.55% 5.18% 11.92% 58.22% -
  Horiz. % 136.98% 88.11% 224.53% 186.25% 177.08% 158.22% 100.00%
Tax -10,220 -6,991 -18,057 -16,035 -15,543 -11,529 -5,390 11.24%
  YoY % -46.19% 61.28% -12.61% -3.17% -34.82% -113.90% -
  Horiz. % 189.61% 129.70% 335.01% 297.50% 288.37% 213.90% 100.00%
NP 38,115 24,099 61,172 49,686 46,943 44,301 29,897 4.13%
  YoY % 58.16% -60.60% 23.12% 5.84% 5.96% 48.18% -
  Horiz. % 127.49% 80.61% 204.61% 166.19% 157.02% 148.18% 100.00%
NP to SH 38,115 24,099 61,172 49,686 46,943 44,301 29,897 4.13%
  YoY % 58.16% -60.60% 23.12% 5.84% 5.96% 48.18% -
  Horiz. % 127.49% 80.61% 204.61% 166.19% 157.02% 148.18% 100.00%
Tax Rate 21.14 % 22.49 % 22.79 % 24.40 % 24.87 % 20.65 % 15.27 % 5.57%
  YoY % -6.00% -1.32% -6.60% -1.89% 20.44% 35.23% -
  Horiz. % 138.44% 147.28% 149.25% 159.79% 162.87% 135.23% 100.00%
Total Cost 174,888 119,205 196,217 141,181 124,256 137,717 71,403 16.09%
  YoY % 46.71% -39.25% 38.98% 13.62% -9.77% 92.87% -
  Horiz. % 244.93% 166.95% 274.80% 197.72% 174.02% 192.87% 100.00%
Net Worth 344,622 334,452 338,188 300,216 239,531 161,041 210,889 8.52%
  YoY % 3.04% -1.10% 12.65% 25.33% 48.74% -23.64% -
  Horiz. % 163.41% 158.59% 160.36% 142.36% 113.58% 76.36% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 32,279 30,669 25,664 21,635 17,994 21,273 12,039 17.85%
  YoY % 5.25% 19.50% 18.62% 20.23% -15.41% 76.70% -
  Horiz. % 268.11% 254.74% 213.17% 179.71% 149.47% 176.70% 100.00%
Div Payout % 84.69 % 127.27 % 41.95 % 43.55 % 38.33 % 48.02 % 40.27 % 13.18%
  YoY % -33.46% 203.38% -3.67% 13.62% -20.18% 19.25% -
  Horiz. % 210.31% 316.04% 104.17% 108.15% 95.18% 119.25% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 344,622 334,452 338,188 300,216 239,531 161,041 210,889 8.52%
  YoY % 3.04% -1.10% 12.65% 25.33% 48.74% -23.64% -
  Horiz. % 163.41% 158.59% 160.36% 142.36% 113.58% 76.36% 100.00%
NOSH 162,557 161,571 160,279 159,689 79,843 80,520 80,492 12.42%
  YoY % 0.61% 0.81% 0.37% 100.00% -0.84% 0.04% -
  Horiz. % 201.95% 200.73% 199.12% 198.39% 99.19% 100.04% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 17.89 % 16.82 % 23.77 % 26.03 % 27.42 % 24.34 % 29.51 % -8.00%
  YoY % 6.36% -29.24% -8.68% -5.07% 12.65% -17.52% -
  Horiz. % 60.62% 57.00% 80.55% 88.21% 92.92% 82.48% 100.00%
ROE 11.06 % 7.21 % 18.09 % 16.55 % 19.60 % 27.51 % 14.18 % -4.05%
  YoY % 53.40% -60.14% 9.31% -15.56% -28.75% 94.01% -
  Horiz. % 78.00% 50.85% 127.57% 116.71% 138.22% 194.01% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 131.03 88.69 160.59 119.52 214.42 226.05 125.85 0.67%
  YoY % 47.74% -44.77% 34.36% -44.26% -5.14% 79.62% -
  Horiz. % 104.12% 70.47% 127.60% 94.97% 170.38% 179.62% 100.00%
EPS 23.45 14.92 38.17 31.11 58.79 55.02 37.14 -7.37%
  YoY % 57.17% -60.91% 22.69% -47.08% 6.85% 48.14% -
  Horiz. % 63.14% 40.17% 102.77% 83.76% 158.29% 148.14% 100.00%
DPS 20.00 18.98 16.00 13.55 22.50 26.50 15.00 4.91%
  YoY % 5.37% 18.62% 18.08% -39.78% -15.09% 76.67% -
  Horiz. % 133.33% 126.53% 106.67% 90.33% 150.00% 176.67% 100.00%
NAPS 2.1200 2.0700 2.1100 1.8800 3.0000 2.0000 2.6200 -3.46%
  YoY % 2.42% -1.90% 12.23% -37.33% 50.00% -23.66% -
  Horiz. % 80.92% 79.01% 80.53% 71.76% 114.50% 76.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 128.42 86.40 155.18 115.07 103.22 109.74 61.07 13.18%
  YoY % 48.63% -44.32% 34.86% 11.48% -5.94% 79.70% -
  Horiz. % 210.28% 141.48% 254.10% 188.42% 169.02% 179.70% 100.00%
EPS 22.98 14.53 36.88 29.96 28.30 26.71 18.02 4.13%
  YoY % 58.16% -60.60% 23.10% 5.87% 5.95% 48.22% -
  Horiz. % 127.52% 80.63% 204.66% 166.26% 157.05% 148.22% 100.00%
DPS 19.46 18.49 15.47 13.04 10.85 12.83 7.26 17.84%
  YoY % 5.25% 19.52% 18.63% 20.18% -15.43% 76.72% -
  Horiz. % 268.04% 254.68% 213.09% 179.61% 149.45% 176.72% 100.00%
NAPS 2.0777 2.0164 2.0389 1.8100 1.4441 0.9709 1.2715 8.52%
  YoY % 3.04% -1.10% 12.65% 25.34% 48.74% -23.64% -
  Horiz. % 163.41% 158.58% 160.35% 142.35% 113.57% 76.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.5200 3.6800 4.0300 3.0900 2.9600 2.5800 2.0700 -
P/RPS 2.69 4.15 2.51 2.59 1.38 1.14 1.64 8.59%
  YoY % -35.18% 65.34% -3.09% 87.68% 21.05% -30.49% -
  Horiz. % 164.02% 253.05% 153.05% 157.93% 84.15% 69.51% 100.00%
P/EPS 15.01 24.67 10.56 9.93 5.03 4.69 5.57 17.95%
  YoY % -39.16% 133.62% 6.34% 97.42% 7.25% -15.80% -
  Horiz. % 269.48% 442.91% 189.59% 178.28% 90.31% 84.20% 100.00%
EY 6.66 4.05 9.47 10.07 19.86 21.32 17.94 -15.21%
  YoY % 64.44% -57.23% -5.96% -49.30% -6.85% 18.84% -
  Horiz. % 37.12% 22.58% 52.79% 56.13% 110.70% 118.84% 100.00%
DY 5.68 5.16 3.97 4.38 7.60 10.27 7.25 -3.98%
  YoY % 10.08% 29.97% -9.36% -42.37% -26.00% 41.66% -
  Horiz. % 78.34% 71.17% 54.76% 60.41% 104.83% 141.66% 100.00%
P/NAPS 1.66 1.78 1.91 1.64 0.99 1.29 0.79 13.16%
  YoY % -6.74% -6.81% 16.46% 65.66% -23.26% 63.29% -
  Horiz. % 210.13% 225.32% 241.77% 207.59% 125.32% 163.29% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 18/05/16 15/05/15 21/05/14 17/05/13 18/05/12 06/05/11 -
Price 3.8700 3.5300 4.0800 4.0700 3.7700 2.7900 2.3100 -
P/RPS 2.95 3.98 2.54 3.41 1.76 1.23 1.84 8.18%
  YoY % -25.88% 56.69% -25.51% 93.75% 43.09% -33.15% -
  Horiz. % 160.33% 216.30% 138.04% 185.33% 95.65% 66.85% 100.00%
P/EPS 16.51 23.67 10.69 13.08 6.41 5.07 6.22 17.65%
  YoY % -30.25% 121.42% -18.27% 104.06% 26.43% -18.49% -
  Horiz. % 265.43% 380.55% 171.86% 210.29% 103.05% 81.51% 100.00%
EY 6.06 4.23 9.35 7.64 15.60 19.72 16.08 -15.00%
  YoY % 43.26% -54.76% 22.38% -51.03% -20.89% 22.64% -
  Horiz. % 37.69% 26.31% 58.15% 47.51% 97.01% 122.64% 100.00%
DY 5.17 5.38 3.92 3.33 5.97 9.50 6.49 -3.72%
  YoY % -3.90% 37.24% 17.72% -44.22% -37.16% 46.38% -
  Horiz. % 79.66% 82.90% 60.40% 51.31% 91.99% 146.38% 100.00%
P/NAPS 1.83 1.71 1.93 2.16 1.26 1.40 0.88 12.97%
  YoY % 7.02% -11.40% -10.65% 71.43% -10.00% 59.09% -
  Horiz. % 207.95% 194.32% 219.32% 245.45% 143.18% 159.09% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers