[PTARAS] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 107.43%
YoY- 47.68%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 138,304 91,272 79,705 91,048 48,601 58,107 68,849 12.32%
PBT 35,526 32,025 29,492 31,523 19,608 11,460 3,797 45.13%
Tax -8,842 -7,754 -6,961 -6,358 -2,568 -2,602 -3,135 18.85%
NP 26,684 24,271 22,531 25,165 17,040 8,858 662 85.11%
-
NP to SH 26,684 24,271 22,531 25,165 17,040 8,858 662 85.11%
-
Tax Rate 24.89% 24.21% 23.60% 20.17% 13.10% 22.71% 82.57% -
Total Cost 111,620 67,001 57,174 65,883 31,561 49,249 68,187 8.55%
-
Net Worth 323,101 284,226 240,333 159,883 204,000 179,575 170,464 11.24%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 323,101 284,226 240,333 159,883 204,000 179,575 170,464 11.24%
NOSH 160,746 159,677 80,111 79,941 80,000 80,527 82,749 11.69%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 19.29% 26.59% 28.27% 27.64% 35.06% 15.24% 0.96% -
ROE 8.26% 8.54% 9.37% 15.74% 8.35% 4.93% 0.39% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 86.04 57.16 99.49 113.89 60.75 72.16 83.20 0.56%
EPS 16.60 15.20 14.00 31.40 21.30 11.00 0.80 65.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.78 3.00 2.00 2.55 2.23 2.06 -0.40%
Adjusted Per Share Value based on latest NOSH - 79,931
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 83.38 55.03 48.05 54.89 29.30 35.03 41.51 12.32%
EPS 16.09 14.63 13.58 15.17 10.27 5.34 0.40 85.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.948 1.7136 1.449 0.9639 1.2299 1.0827 1.0277 11.24%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.73 2.86 3.08 2.17 1.91 1.32 1.05 -
P/RPS 4.34 5.00 3.10 1.91 3.14 1.83 1.26 22.87%
P/EPS 22.47 18.82 10.95 6.89 8.97 12.00 131.25 -25.47%
EY 4.45 5.31 9.13 14.51 11.15 8.33 0.76 34.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.61 1.03 1.09 0.75 0.59 0.51 24.05%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 12/02/14 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 -
Price 4.36 2.85 2.93 2.53 2.07 1.61 1.03 -
P/RPS 5.07 4.99 2.94 2.22 3.41 2.23 1.24 26.44%
P/EPS 26.27 18.75 10.42 8.04 9.72 14.64 128.75 -23.26%
EY 3.81 5.33 9.60 12.44 10.29 6.83 0.78 30.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.60 0.98 1.27 0.81 0.72 0.50 27.70%

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
Post a Comment