[PTARAS] YoY Quarter Result on 30-Jun-2013 [#4]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

27-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- 16.94%

YoY- 49.86%

Quarter Report

Q4FY2013 interim results.pdf

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	40,926	47,356	61,746	50,706	49,060	45,906	21,270	11.51%
YoY %	-13.58%	-23.31%	21.77%	3.36%	6.87%	115.83%	-	-
Horiz. %	192.41%	222.64%	290.30%	238.39%	230.65%	215.83%	100.00%	-
PBT	6,749	14,799	25,458	20,015	15,349	13,315	8,945	-4.58%
YoY %	-54.40%	-41.87%	27.19%	30.40%	15.28%	48.85%	-	-
Horiz. %	75.45%	165.44%	284.61%	223.76%	171.59%	148.85%	100.00%	-
Tax	-1,609	-3,346	-4,754	-3,862	-4,570	-3,132	-1,320	3.35%
YoY %	51.91%	29.62%	-23.10%	15.49%	-45.91%	-137.27%	-	-
Horiz. %	121.89%	253.48%	360.15%	292.58%	346.21%	237.27%	100.00%	-
NP	5,140	11,453	20,704	16,153	10,779	10,183	7,625	-6.35%
YoY %	-55.12%	-44.68%	28.17%	49.86%	5.85%	33.55%	-	-
Horiz. %	67.41%	150.20%	271.53%	211.84%	141.36%	133.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,140	11,453	20,704	16,153	10,779	10,183	7,625	-6.35%
YoY %	-55.12%	-44.68%	28.17%	49.86%	5.85%	33.55%	-	-
Horiz. %	67.41%	150.20%	271.53%	211.84%	141.36%	133.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.84%	22.61%	18.67%	19.30%	29.77%	23.52%	14.76%	-
YoY %	5.44%	21.10%	-3.26%	-35.17%	26.57%	59.35%	-	-
Horiz. %	161.52%	153.18%	126.49%	130.76%	201.69%	159.35%	100.00%	-
Total Cost	35,786	35,903	41,042	34,553	38,281	35,723	13,645	17.41%
YoY %	-0.33%	-12.52%	18.78%	-9.74%	7.16%	161.80%	-	-
Horiz. %	262.26%	263.12%	300.78%	253.23%	280.55%	261.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	326,068	343,590	308,152	272,431	160,168	220,498	191,026	9.31%
YoY %	-5.10%	11.50%	13.11%	70.09%	-27.36%	15.43%	-	-
Horiz. %	170.69%	179.87%	161.31%	142.61%	83.85%	115.43%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	19,274	17,744	14,444	12,054	10,010	15,234	12,039	8.15%
YoY %	8.62%	22.85%	19.83%	20.42%	-34.29%	26.54%	-	-
Horiz. %	160.10%	147.39%	119.98%	100.12%	83.15%	126.54%	100.00%	-
Div Payout %	375.00%	154.93%	69.77%	74.63%	92.87%	149.61%	157.89%	-
YoY %	142.04%	122.06%	-6.51%	-19.64%	-37.93%	-5.24%	-	-
Horiz. %	237.51%	98.13%	44.19%	47.27%	58.82%	94.76%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	326,068	343,590	308,152	272,431	160,168	220,498	191,026	9.31%
YoY %	-5.10%	11.50%	13.11%	70.09%	-27.36%	15.43%	-	-
Horiz. %	170.69%	179.87%	161.31%	142.61%	83.85%	115.43%	100.00%	-
NOSH	160,624	161,309	160,496	80,363	80,084	80,181	80,263	12.24%
YoY %	-0.42%	0.51%	99.71%	0.35%	-0.12%	-0.10%	-	-
Horiz. %	200.12%	200.98%	199.96%	100.12%	99.78%	99.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	12.56%	24.18%	33.53%	31.86%	21.97%	22.18%	35.85%	-
YoY %	-48.06%	-27.89%	5.24%	45.02%	-0.95%	-38.13%	-	-
Horiz. %	35.03%	67.45%	93.53%	88.87%	61.28%	61.87%	100.00%	-
ROE	1.58%	3.33%	6.72%	5.93%	6.73%	4.62%	3.99%	-
YoY %	-52.55%	-50.45%	13.32%	-11.89%	45.67%	15.79%	-	-
Horiz. %	39.60%	83.46%	168.42%	148.62%	168.67%	115.79%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	25.48	29.36	38.47	63.10	61.26	57.25	26.50	-0.65%
YoY %	-13.22%	-23.68%	-39.03%	3.00%	7.00%	116.04%	-	-
Horiz. %	96.15%	110.79%	145.17%	238.11%	231.17%	216.04%	100.00%	-
EPS	3.20	7.10	12.90	20.10	13.50	12.70	9.50	-16.57%
YoY %	-54.93%	-44.96%	-35.82%	48.89%	6.30%	33.68%	-	-
Horiz. %	33.68%	74.74%	135.79%	211.58%	142.11%	133.68%	100.00%	-
DPS	12.00	11.00	9.00	15.00	12.50	19.00	15.00	-3.64%
YoY %	9.09%	22.22%	-40.00%	20.00%	-34.21%	26.67%	-	-
Horiz. %	80.00%	73.33%	60.00%	100.00%	83.33%	126.67%	100.00%	-
NAPS	2.03	2.13	1.92	3.39	2.00	2.75	2.38	-2.61%
YoY %	-4.69%	10.94%	-43.36%	69.50%	-27.27%	15.55%	-	-
Horiz. %	85.29%	89.50%	80.67%	142.44%	84.03%	115.55%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 80,363
RPS	24.97	28.90	37.68	30.94	29.94	28.01	12.98	11.51%
YoY %	-13.60%	-23.30%	21.78%	3.34%	6.89%	115.79%	-	-
Horiz. %	192.37%	222.65%	290.29%	238.37%	230.66%	215.79%	100.00%	-
EPS	3.14	6.99	12.63	9.86	6.58	6.21	4.65	-6.32%
YoY %	-55.08%	-44.66%	28.09%	49.85%	5.96%	33.55%	-	-
Horiz. %	67.53%	150.32%	271.61%	212.04%	141.51%	133.55%	100.00%	-
DPS	11.76	10.83	8.81	7.36	6.11	9.30	7.35	8.14%
YoY %	8.59%	22.93%	19.70%	20.46%	-34.30%	26.53%	-	-
Horiz. %	160.00%	147.35%	119.86%	100.14%	83.13%	126.53%	100.00%	-
NAPS	1.9897	2.0967	1.8804	1.6624	0.9774	1.3455	1.1657	9.31%
YoY %	-5.10%	11.50%	13.11%	70.08%	-27.36%	15.42%	-	-
Horiz. %	170.69%	179.87%	161.31%	142.61%	83.85%	115.42%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	3.46	3.77	4.40	4.82	2.69	2.35	1.67	-
P/RPS	13.58	12.84	11.44	7.64	4.39	4.10	6.30	13.64%
YoY %	5.76%	12.24%	49.74%	74.03%	7.07%	-34.92%	-	-
Horiz. %	215.56%	203.81%	181.59%	121.27%	69.68%	65.08%	100.00%	-
P/EPS	108.13	53.10	34.11	23.98	19.99	18.50	17.58	35.32%
YoY %	103.63%	55.67%	42.24%	19.96%	8.05%	5.23%	-	-
Horiz. %	615.07%	302.05%	194.03%	136.41%	113.71%	105.23%	100.00%	-
EY	0.92	1.88	2.93	4.17	5.00	5.40	5.69	-26.16%
YoY %	-51.06%	-35.84%	-29.74%	-16.60%	-7.41%	-5.10%	-	-
Horiz. %	16.17%	33.04%	51.49%	73.29%	87.87%	94.90%	100.00%	-
DY	3.47	2.92	2.05	3.11	4.65	8.09	8.98	-14.64%
YoY %	18.84%	42.44%	-34.08%	-33.12%	-42.52%	-9.91%	-	-
Horiz. %	38.64%	32.52%	22.83%	34.63%	51.78%	90.09%	100.00%	-
P/NAPS	1.70	1.77	2.29	1.42	1.35	0.85	0.70	15.92%
YoY %	-3.95%	-22.71%	61.27%	5.19%	58.82%	21.43%	-	-
Horiz. %	242.86%	252.86%	327.14%	202.86%	192.86%	121.43%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	26/08/15	28/08/14	27/08/13	28/08/12	23/08/11	26/08/10	-
Price	3.60	3.11	4.44	5.24	2.82	2.20	1.67	-
P/RPS	14.13	10.59	11.54	8.30	4.60	3.84	6.30	14.39%
YoY %	33.43%	-8.23%	39.04%	80.43%	19.79%	-39.05%	-	-
Horiz. %	224.29%	168.10%	183.17%	131.75%	73.02%	60.95%	100.00%	-
P/EPS	112.50	43.80	34.42	26.07	20.95	17.32	17.58	36.21%
YoY %	156.85%	27.25%	32.03%	24.44%	20.96%	-1.48%	-	-
Horiz. %	639.93%	249.15%	195.79%	148.29%	119.17%	98.52%	100.00%	-
EY	0.89	2.28	2.91	3.84	4.77	5.77	5.69	-26.57%
YoY %	-60.96%	-21.65%	-24.22%	-19.50%	-17.33%	1.41%	-	-
Horiz. %	15.64%	40.07%	51.14%	67.49%	83.83%	101.41%	100.00%	-
DY	3.33	3.54	2.03	2.86	4.43	8.64	8.98	-15.22%
YoY %	-5.93%	74.38%	-29.02%	-35.44%	-48.73%	-3.79%	-	-
Horiz. %	37.08%	39.42%	22.61%	31.85%	49.33%	96.21%	100.00%	-
P/NAPS	1.77	1.46	2.31	1.55	1.41	0.80	0.70	16.70%
YoY %	21.23%	-36.80%	49.03%	9.93%	76.25%	14.29%	-	-
Horiz. %	252.86%	208.57%	330.00%	221.43%	201.43%	114.29%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos