Highlights

[PTARAS] YoY TTM Result on 2015-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     7.98%    YoY -     23.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 95,424 213,003 143,304 257,389 190,867 171,199 182,018 -10.20%
  YoY % -55.20% 48.64% -44.32% 34.85% 11.49% -5.94% -
  Horiz. % 52.43% 117.02% 78.73% 141.41% 104.86% 94.06% 100.00%
PBT 17,945 48,335 31,090 79,229 65,721 62,486 55,830 -17.23%
  YoY % -62.87% 55.47% -60.76% 20.55% 5.18% 11.92% -
  Horiz. % 32.14% 86.58% 55.69% 141.91% 117.72% 111.92% 100.00%
Tax -2,592 -10,220 -6,991 -18,057 -16,035 -15,543 -11,529 -22.01%
  YoY % 74.64% -46.19% 61.28% -12.61% -3.17% -34.82% -
  Horiz. % 22.48% 88.65% 60.64% 156.62% 139.08% 134.82% 100.00%
NP 15,353 38,115 24,099 61,172 49,686 46,943 44,301 -16.18%
  YoY % -59.72% 58.16% -60.60% 23.12% 5.84% 5.96% -
  Horiz. % 34.66% 86.04% 54.40% 138.08% 112.16% 105.96% 100.00%
NP to SH 15,353 38,115 24,099 61,172 49,686 46,943 44,301 -16.18%
  YoY % -59.72% 58.16% -60.60% 23.12% 5.84% 5.96% -
  Horiz. % 34.66% 86.04% 54.40% 138.08% 112.16% 105.96% 100.00%
Tax Rate 14.44 % 21.14 % 22.49 % 22.79 % 24.40 % 24.87 % 20.65 % -5.79%
  YoY % -31.69% -6.00% -1.32% -6.60% -1.89% 20.44% -
  Horiz. % 69.93% 102.37% 108.91% 110.36% 118.16% 120.44% 100.00%
Total Cost 80,071 174,888 119,205 196,217 141,181 124,256 137,717 -8.64%
  YoY % -54.22% 46.71% -39.25% 38.98% 13.62% -9.77% -
  Horiz. % 58.14% 126.99% 86.56% 142.48% 102.52% 90.23% 100.00%
Net Worth 331,758 344,622 334,452 338,188 300,216 239,531 161,041 12.80%
  YoY % -3.73% 3.04% -1.10% 12.65% 25.33% 48.74% -
  Horiz. % 206.01% 214.00% 207.68% 210.00% 186.42% 148.74% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 32,836 32,279 30,669 25,664 21,635 17,994 21,273 7.50%
  YoY % 1.72% 5.25% 19.50% 18.62% 20.23% -15.41% -
  Horiz. % 154.35% 151.74% 144.17% 120.64% 101.70% 84.59% 100.00%
Div Payout % 213.88 % 84.69 % 127.27 % 41.95 % 43.55 % 38.33 % 48.02 % 28.26%
  YoY % 152.54% -33.46% 203.38% -3.67% 13.62% -20.18% -
  Horiz. % 445.40% 176.36% 265.04% 87.36% 90.69% 79.82% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 331,758 344,622 334,452 338,188 300,216 239,531 161,041 12.80%
  YoY % -3.73% 3.04% -1.10% 12.65% 25.33% 48.74% -
  Horiz. % 206.01% 214.00% 207.68% 210.00% 186.42% 148.74% 100.00%
NOSH 165,054 162,557 161,571 160,279 159,689 79,843 80,520 12.70%
  YoY % 1.54% 0.61% 0.81% 0.37% 100.00% -0.84% -
  Horiz. % 204.98% 201.88% 200.66% 199.05% 198.32% 99.16% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.09 % 17.89 % 16.82 % 23.77 % 26.03 % 27.42 % 24.34 % -6.66%
  YoY % -10.06% 6.36% -29.24% -8.68% -5.07% 12.65% -
  Horiz. % 66.11% 73.50% 69.10% 97.66% 106.94% 112.65% 100.00%
ROE 4.63 % 11.06 % 7.21 % 18.09 % 16.55 % 19.60 % 27.51 % -25.69%
  YoY % -58.14% 53.40% -60.14% 9.31% -15.56% -28.75% -
  Horiz. % 16.83% 40.20% 26.21% 65.76% 60.16% 71.25% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 57.81 131.03 88.69 160.59 119.52 214.42 226.05 -20.32%
  YoY % -55.88% 47.74% -44.77% 34.36% -44.26% -5.14% -
  Horiz. % 25.57% 57.97% 39.23% 71.04% 52.87% 94.86% 100.00%
EPS 9.30 23.45 14.92 38.17 31.11 58.79 55.02 -25.63%
  YoY % -60.34% 57.17% -60.91% 22.69% -47.08% 6.85% -
  Horiz. % 16.90% 42.62% 27.12% 69.37% 56.54% 106.85% 100.00%
DPS 19.89 20.00 18.98 16.00 13.55 22.50 26.50 -4.67%
  YoY % -0.55% 5.37% 18.62% 18.08% -39.78% -15.09% -
  Horiz. % 75.06% 75.47% 71.62% 60.38% 51.13% 84.91% 100.00%
NAPS 2.0100 2.1200 2.0700 2.1100 1.8800 3.0000 2.0000 0.08%
  YoY % -5.19% 2.42% -1.90% 12.23% -37.33% 50.00% -
  Horiz. % 100.50% 106.00% 103.50% 105.50% 94.00% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 57.53 128.42 86.40 155.18 115.07 103.22 109.74 -10.20%
  YoY % -55.20% 48.63% -44.32% 34.86% 11.48% -5.94% -
  Horiz. % 52.42% 117.02% 78.73% 141.41% 104.86% 94.06% 100.00%
EPS 9.26 22.98 14.53 36.88 29.96 28.30 26.71 -16.18%
  YoY % -59.70% 58.16% -60.60% 23.10% 5.87% 5.95% -
  Horiz. % 34.67% 86.04% 54.40% 138.08% 112.17% 105.95% 100.00%
DPS 19.80 19.46 18.49 15.47 13.04 10.85 12.83 7.50%
  YoY % 1.75% 5.25% 19.52% 18.63% 20.18% -15.43% -
  Horiz. % 154.33% 151.68% 144.12% 120.58% 101.64% 84.57% 100.00%
NAPS 2.0002 2.0777 2.0164 2.0389 1.8100 1.4441 0.9709 12.80%
  YoY % -3.73% 3.04% -1.10% 12.65% 25.34% 48.74% -
  Horiz. % 206.02% 214.00% 207.68% 210.00% 186.42% 148.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.2000 3.5200 3.6800 4.0300 3.0900 2.9600 2.5800 -
P/RPS 5.54 2.69 4.15 2.51 2.59 1.38 1.14 30.13%
  YoY % 105.95% -35.18% 65.34% -3.09% 87.68% 21.05% -
  Horiz. % 485.96% 235.96% 364.04% 220.18% 227.19% 121.05% 100.00%
P/EPS 34.40 15.01 24.67 10.56 9.93 5.03 4.69 39.37%
  YoY % 129.18% -39.16% 133.62% 6.34% 97.42% 7.25% -
  Horiz. % 733.48% 320.04% 526.01% 225.16% 211.73% 107.25% 100.00%
EY 2.91 6.66 4.05 9.47 10.07 19.86 21.32 -28.23%
  YoY % -56.31% 64.44% -57.23% -5.96% -49.30% -6.85% -
  Horiz. % 13.65% 31.24% 19.00% 44.42% 47.23% 93.15% 100.00%
DY 6.22 5.68 5.16 3.97 4.38 7.60 10.27 -8.01%
  YoY % 9.51% 10.08% 29.97% -9.36% -42.37% -26.00% -
  Horiz. % 60.56% 55.31% 50.24% 38.66% 42.65% 74.00% 100.00%
P/NAPS 1.59 1.66 1.78 1.91 1.64 0.99 1.29 3.54%
  YoY % -4.22% -6.74% -6.81% 16.46% 65.66% -23.26% -
  Horiz. % 123.26% 128.68% 137.98% 148.06% 127.13% 76.74% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 26/05/17 18/05/16 15/05/15 21/05/14 17/05/13 18/05/12 -
Price 2.9500 3.8700 3.5300 4.0800 4.0700 3.7700 2.7900 -
P/RPS 5.10 2.95 3.98 2.54 3.41 1.76 1.23 26.74%
  YoY % 72.88% -25.88% 56.69% -25.51% 93.75% 43.09% -
  Horiz. % 414.63% 239.84% 323.58% 206.50% 277.24% 143.09% 100.00%
P/EPS 31.71 16.51 23.67 10.69 13.08 6.41 5.07 35.72%
  YoY % 92.07% -30.25% 121.42% -18.27% 104.06% 26.43% -
  Horiz. % 625.44% 325.64% 466.86% 210.85% 257.99% 126.43% 100.00%
EY 3.15 6.06 4.23 9.35 7.64 15.60 19.72 -26.33%
  YoY % -48.02% 43.26% -54.76% 22.38% -51.03% -20.89% -
  Horiz. % 15.97% 30.73% 21.45% 47.41% 38.74% 79.11% 100.00%
DY 6.74 5.17 5.38 3.92 3.33 5.97 9.50 -5.56%
  YoY % 30.37% -3.90% 37.24% 17.72% -44.22% -37.16% -
  Horiz. % 70.95% 54.42% 56.63% 41.26% 35.05% 62.84% 100.00%
P/NAPS 1.47 1.83 1.71 1.93 2.16 1.26 1.40 0.82%
  YoY % -19.67% 7.02% -11.40% -10.65% 71.43% -10.00% -
  Horiz. % 105.00% 130.71% 122.14% 137.86% 154.29% 90.00% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers