[PTARAS] YoY TTM Result on 30-Jun-2012 [#4]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

28-Aug-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Jun-2012 [#4]

Profit Trend

QoQ- 1.35%

YoY- 38.34%

Quarter Report

Q4FY2012 interim results.pdf

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	242,999	201,907	172,845	185,172	125,936	105,731	130,295	10.94%
YoY %	20.35%	16.81%	-6.66%	47.04%	19.11%	-18.85%	-	-
Horiz. %	186.50%	154.96%	132.66%	142.12%	96.65%	81.15%	100.00%	-
PBT	68,570	71,164	67,152	57,864	39,657	26,048	16,788	26.41%
YoY %	-3.65%	5.97%	16.05%	45.91%	52.25%	55.16%	-	-
Horiz. %	408.45%	423.90%	400.00%	344.67%	236.22%	155.16%	100.00%	-
Tax	-16,649	-16,927	-14,835	-12,967	-7,202	-5,311	-5,318	20.93%
YoY %	1.64%	-14.10%	-14.41%	-80.05%	-35.61%	0.13%	-	-
Horiz. %	313.07%	318.30%	278.96%	243.83%	135.43%	99.87%	100.00%	-
NP	51,921	54,237	52,317	44,897	32,455	20,737	11,470	28.60%
YoY %	-4.27%	3.67%	16.53%	38.34%	56.51%	80.79%	-	-
Horiz. %	452.67%	472.86%	456.12%	391.43%	282.96%	180.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,921	54,237	52,317	44,897	32,455	20,737	11,470	28.60%
YoY %	-4.27%	3.67%	16.53%	38.34%	56.51%	80.79%	-	-
Horiz. %	452.67%	472.86%	456.12%	391.43%	282.96%	180.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.28%	23.79%	22.09%	22.41%	18.16%	20.39%	31.68%	-
YoY %	2.06%	7.70%	-1.43%	23.40%	-10.94%	-35.64%	-	-
Horiz. %	76.64%	75.09%	69.73%	70.74%	57.32%	64.36%	100.00%	-
Total Cost	191,078	147,670	120,528	140,275	93,481	84,994	118,825	8.23%
YoY %	29.40%	22.52%	-14.08%	50.06%	9.99%	-28.47%	-	-
Horiz. %	160.81%	124.28%	101.43%	118.05%	78.67%	71.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	343,590	308,152	272,431	160,168	220,498	191,026	175,143	11.87%
YoY %	11.50%	13.11%	70.09%	-27.36%	15.43%	9.07%	-	-
Horiz. %	196.18%	175.94%	155.55%	91.45%	125.90%	109.07%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	28,963	24,026	20,038	16,049	15,234	12,039	7,997	23.91%
YoY %	20.55%	19.90%	24.86%	5.35%	26.54%	50.54%	-	-
Horiz. %	362.17%	300.44%	250.57%	200.69%	190.50%	150.54%	100.00%	-
Div Payout %	55.78%	44.30%	38.30%	35.75%	46.94%	58.06%	69.72%	-
YoY %	25.91%	15.67%	7.13%	-23.84%	-19.15%	-16.72%	-	-
Horiz. %	80.01%	63.54%	54.93%	51.28%	67.33%	83.28%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	343,590	308,152	272,431	160,168	220,498	191,026	175,143	11.87%
YoY %	11.50%	13.11%	70.09%	-27.36%	15.43%	9.07%	-	-
Horiz. %	196.18%	175.94%	155.55%	91.45%	125.90%	109.07%	100.00%	-
NOSH	161,309	160,496	80,363	80,084	80,181	80,263	79,974	12.39%
YoY %	0.51%	99.71%	0.35%	-0.12%	-0.10%	0.36%	-	-
Horiz. %	201.70%	200.69%	100.49%	100.14%	100.26%	100.36%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	21.37%	26.86%	30.27%	24.25%	25.77%	19.61%	8.80%	-
YoY %	-20.44%	-11.27%	24.82%	-5.90%	31.41%	122.84%	-	-
Horiz. %	242.84%	305.23%	343.98%	275.57%	292.84%	222.84%	100.00%	-
ROE	15.11%	17.60%	19.20%	28.03%	14.72%	10.86%	6.55%	-
YoY %	-14.15%	-8.33%	-31.50%	90.42%	35.54%	65.80%	-	-
Horiz. %	230.69%	268.70%	293.13%	427.94%	224.73%	165.80%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	150.64	125.80	215.08	231.22	157.06	131.73	162.92	-1.29%
YoY %	19.75%	-41.51%	-6.98%	47.22%	19.23%	-19.14%	-	-
Horiz. %	92.46%	77.22%	132.02%	141.92%	96.40%	80.86%	100.00%	-
EPS	32.19	33.79	65.10	56.06	40.48	25.84	14.34	14.41%
YoY %	-4.74%	-48.10%	16.13%	38.49%	56.66%	80.20%	-	-
Horiz. %	224.48%	235.63%	453.97%	390.93%	282.29%	180.20%	100.00%	-
DPS	18.00	14.97	25.00	20.00	19.00	15.00	10.00	10.28%
YoY %	20.24%	-40.12%	25.00%	5.26%	26.67%	50.00%	-	-
Horiz. %	180.00%	149.70%	250.00%	200.00%	190.00%	150.00%	100.00%	-
NAPS	2.13	1.92	3.39	2.00	2.75	2.38	2.19	-0.46%
YoY %	10.94%	-43.36%	69.50%	-27.27%	15.55%	8.68%	-	-
Horiz. %	97.26%	87.67%	154.79%	91.32%	125.57%	108.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 80,084
RPS	146.50	121.73	104.21	111.64	75.93	63.75	78.55	10.94%
YoY %	20.35%	16.81%	-6.66%	47.03%	19.11%	-18.84%	-	-
Horiz. %	186.51%	154.97%	132.67%	142.13%	96.66%	81.16%	100.00%	-
EPS	31.30	32.70	31.54	27.07	19.57	12.50	6.92	28.58%
YoY %	-4.28%	3.68%	16.51%	38.32%	56.56%	80.64%	-	-
Horiz. %	452.31%	472.54%	455.78%	391.18%	282.80%	180.64%	100.00%	-
DPS	17.46	14.49	12.08	9.68	9.18	7.26	4.82	23.91%
YoY %	20.50%	19.95%	24.79%	5.45%	26.45%	50.62%	-	-
Horiz. %	362.24%	300.62%	250.62%	200.83%	190.46%	150.62%	100.00%	-
NAPS	2.0715	1.8579	1.6425	0.9657	1.3294	1.1517	1.0559	11.88%
YoY %	11.50%	13.11%	70.08%	-27.36%	15.43%	9.07%	-	-
Horiz. %	196.18%	175.95%	155.55%	91.46%	125.90%	109.07%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	3.77	4.40	4.82	2.69	2.35	1.67	1.34	-
P/RPS	2.50	3.50	2.24	1.16	1.50	1.27	0.82	20.40%
YoY %	-28.57%	56.25%	93.10%	-22.67%	18.11%	54.88%	-	-
Horiz. %	304.88%	426.83%	273.17%	141.46%	182.93%	154.88%	100.00%	-
P/EPS	11.71	13.02	7.40	4.80	5.81	6.46	9.34	3.83%
YoY %	-10.06%	75.95%	54.17%	-17.38%	-10.06%	-30.84%	-	-
Horiz. %	125.37%	139.40%	79.23%	51.39%	62.21%	69.16%	100.00%	-
EY	8.54	7.68	13.51	20.84	17.22	15.47	10.70	-3.68%
YoY %	11.20%	-43.15%	-35.17%	21.02%	11.31%	44.58%	-	-
Horiz. %	79.81%	71.78%	126.26%	194.77%	160.93%	144.58%	100.00%	-
DY	4.77	3.40	5.19	7.43	8.09	8.98	7.46	-7.17%
YoY %	40.29%	-34.49%	-30.15%	-8.16%	-9.91%	20.38%	-	-
Horiz. %	63.94%	45.58%	69.57%	99.60%	108.45%	120.38%	100.00%	-
P/NAPS	1.77	2.29	1.42	1.35	0.85	0.70	0.61	19.41%
YoY %	-22.71%	61.27%	5.19%	58.82%	21.43%	14.75%	-	-
Horiz. %	290.16%	375.41%	232.79%	221.31%	139.34%	114.75%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	28/08/14	27/08/13	28/08/12	23/08/11	26/08/10	28/08/09	-
Price	3.11	4.44	5.24	2.82	2.20	1.67	1.48	-
P/RPS	2.06	3.53	2.44	1.22	1.40	1.27	0.91	14.58%
YoY %	-41.64%	44.67%	100.00%	-12.86%	10.24%	39.56%	-	-
Horiz. %	226.37%	387.91%	268.13%	134.07%	153.85%	139.56%	100.00%	-
P/EPS	9.66	13.14	8.05	5.03	5.44	6.46	10.32	-1.09%
YoY %	-26.48%	63.23%	60.04%	-7.54%	-15.79%	-37.40%	-	-
Horiz. %	93.60%	127.33%	78.00%	48.74%	52.71%	62.60%	100.00%	-
EY	10.35	7.61	12.42	19.88	18.40	15.47	9.69	1.10%
YoY %	36.01%	-38.73%	-37.53%	8.04%	18.94%	59.65%	-	-
Horiz. %	106.81%	78.53%	128.17%	205.16%	189.89%	159.65%	100.00%	-
DY	5.79	3.37	4.77	7.09	8.64	8.98	6.76	-2.54%
YoY %	71.81%	-29.35%	-32.72%	-17.94%	-3.79%	32.84%	-	-
Horiz. %	85.65%	49.85%	70.56%	104.88%	127.81%	132.84%	100.00%	-
P/NAPS	1.46	2.31	1.55	1.41	0.80	0.70	0.68	13.57%
YoY %	-36.80%	49.03%	9.93%	76.25%	14.29%	2.94%	-	-
Horiz. %	214.71%	339.71%	227.94%	207.35%	117.65%	102.94%	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