[PTARAS] YoY TTM 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- 11.45%

YoY- 16.53%

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
TTM Result
Revenue	136,874	242,999	201,907	172,845	185,172	125,936	105,731	4.39%
YoY %	-43.67%	20.35%	16.81%	-6.66%	47.04%	19.11%	-	-
Horiz. %	129.45%	229.83%	190.96%	163.48%	175.14%	119.11%	100.00%	-
PBT	23,040	68,570	71,164	67,152	57,864	39,657	26,048	-2.02%
YoY %	-66.40%	-3.65%	5.97%	16.05%	45.91%	52.25%	-	-
Horiz. %	88.45%	263.24%	273.20%	257.80%	222.14%	152.25%	100.00%	-
Tax	-5,254	-16,649	-16,927	-14,835	-12,967	-7,202	-5,311	-0.17%
YoY %	68.44%	1.64%	-14.10%	-14.41%	-80.05%	-35.61%	-	-
Horiz. %	98.93%	313.48%	318.72%	279.33%	244.15%	135.61%	100.00%	-
NP	17,786	51,921	54,237	52,317	44,897	32,455	20,737	-2.52%
YoY %	-65.74%	-4.27%	3.67%	16.53%	38.34%	56.51%	-	-
Horiz. %	85.77%	250.38%	261.55%	252.29%	216.51%	156.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,786	51,921	54,237	52,317	44,897	32,455	20,737	-2.52%
YoY %	-65.74%	-4.27%	3.67%	16.53%	38.34%	56.51%	-	-
Horiz. %	85.77%	250.38%	261.55%	252.29%	216.51%	156.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.80%	24.28%	23.79%	22.09%	22.41%	18.16%	20.39%	-
YoY %	-6.10%	2.06%	7.70%	-1.43%	23.40%	-10.94%	-	-
Horiz. %	111.82%	119.08%	116.67%	108.34%	109.91%	89.06%	100.00%	-
Total Cost	119,088	191,078	147,670	120,528	140,275	93,481	84,994	5.77%
YoY %	-37.68%	29.40%	22.52%	-14.08%	50.06%	9.99%	-	-
Horiz. %	140.11%	224.81%	173.74%	141.81%	165.04%	109.99%	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	32,200	28,963	24,026	20,038	16,049	15,234	12,039	17.80%
YoY %	11.18%	20.55%	19.90%	24.86%	5.35%	26.54%	-	-
Horiz. %	267.46%	240.58%	199.57%	166.44%	133.31%	126.54%	100.00%	-
Div Payout %	181.05%	55.78%	44.30%	38.30%	35.75%	46.94%	58.06%	-
YoY %	224.58%	25.91%	15.67%	7.13%	-23.84%	-19.15%	-	-
Horiz. %	311.83%	96.07%	76.30%	65.97%	61.57%	80.85%	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	12.99%	21.37%	26.86%	30.27%	24.25%	25.77%	19.61%	-
YoY %	-39.21%	-20.44%	-11.27%	24.82%	-5.90%	31.41%	-	-
Horiz. %	66.24%	108.98%	136.97%	154.36%	123.66%	131.41%	100.00%	-
ROE	5.45%	15.11%	17.60%	19.20%	28.03%	14.72%	10.86%	-
YoY %	-63.93%	-14.15%	-8.33%	-31.50%	90.42%	35.54%	-	-
Horiz. %	50.18%	139.13%	162.06%	176.80%	258.10%	135.54%	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	85.21	150.64	125.80	215.08	231.22	157.06	131.73	-6.99%
YoY %	-43.43%	19.75%	-41.51%	-6.98%	47.22%	19.23%	-	-
Horiz. %	64.69%	114.36%	95.50%	163.27%	175.53%	119.23%	100.00%	-
EPS	11.07	32.19	33.79	65.10	56.06	40.48	25.84	-13.16%
YoY %	-65.61%	-4.74%	-48.10%	16.13%	38.49%	56.66%	-	-
Horiz. %	42.84%	124.57%	130.77%	251.93%	216.95%	156.66%	100.00%	-
DPS	20.05	18.00	14.97	25.00	20.00	19.00	15.00	4.95%
YoY %	11.39%	20.24%	-40.12%	25.00%	5.26%	26.67%	-	-
Horiz. %	133.67%	120.00%	99.80%	166.67%	133.33%	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	83.52	148.28	123.21	105.47	113.00	76.85	64.52	4.39%
YoY %	-43.67%	20.35%	16.82%	-6.66%	47.04%	19.11%	-	-
Horiz. %	129.45%	229.82%	190.96%	163.47%	175.14%	119.11%	100.00%	-
EPS	10.85	31.68	33.10	31.92	27.40	19.80	12.65	-2.52%
YoY %	-65.75%	-4.29%	3.70%	16.50%	38.38%	56.52%	-	-
Horiz. %	85.77%	250.43%	261.66%	252.33%	216.60%	156.52%	100.00%	-
DPS	19.65	17.67	14.66	12.23	9.79	9.30	7.35	17.79%
YoY %	11.21%	20.53%	19.87%	24.92%	5.27%	26.53%	-	-
Horiz. %	267.35%	240.41%	199.46%	166.39%	133.20%	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	4.06	2.50	3.50	2.24	1.16	1.50	1.27	21.35%
YoY %	62.40%	-28.57%	56.25%	93.10%	-22.67%	18.11%	-	-
Horiz. %	319.69%	196.85%	275.59%	176.38%	91.34%	118.11%	100.00%	-
P/EPS	31.25	11.71	13.02	7.40	4.80	5.81	6.46	30.01%
YoY %	166.87%	-10.06%	75.95%	54.17%	-17.38%	-10.06%	-	-
Horiz. %	483.75%	181.27%	201.55%	114.55%	74.30%	89.94%	100.00%	-
EY	3.20	8.54	7.68	13.51	20.84	17.22	15.47	-23.07%
YoY %	-62.53%	11.20%	-43.15%	-35.17%	21.02%	11.31%	-	-
Horiz. %	20.69%	55.20%	49.64%	87.33%	134.71%	111.31%	100.00%	-
DY	5.79	4.77	3.40	5.19	7.43	8.09	8.98	-7.04%
YoY %	21.38%	40.29%	-34.49%	-30.15%	-8.16%	-9.91%	-	-
Horiz. %	64.48%	53.12%	37.86%	57.80%	82.74%	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	4.22	2.06	3.53	2.44	1.22	1.40	1.27	22.13%
YoY %	104.85%	-41.64%	44.67%	100.00%	-12.86%	10.24%	-	-
Horiz. %	332.28%	162.20%	277.95%	192.13%	96.06%	110.24%	100.00%	-
P/EPS	32.51	9.66	13.14	8.05	5.03	5.44	6.46	30.87%
YoY %	236.54%	-26.48%	63.23%	60.04%	-7.54%	-15.79%	-	-
Horiz. %	503.25%	149.54%	203.41%	124.61%	77.86%	84.21%	100.00%	-
EY	3.08	10.35	7.61	12.42	19.88	18.40	15.47	-23.56%
YoY %	-70.24%	36.01%	-38.73%	-37.53%	8.04%	18.94%	-	-
Horiz. %	19.91%	66.90%	49.19%	80.28%	128.51%	118.94%	100.00%	-
DY	5.57	5.79	3.37	4.77	7.09	8.64	8.98	-7.64%
YoY %	-3.80%	71.81%	-29.35%	-32.72%	-17.94%	-3.79%	-	-
Horiz. %	62.03%	64.48%	37.53%	53.12%	78.95%	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