Highlights

[PTARAS] QoQ Annualized Quarter Result on 2011-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     9.29%    YoY -     56.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 181,482 182,096 154,396 125,936 106,706 97,202 92,848 56.27%
  QoQ % -0.34% 17.94% 22.60% 18.02% 9.78% 4.69% -
  Horiz. % 195.46% 196.12% 166.29% 135.64% 114.93% 104.69% 100.00%
PBT 56,686 63,046 59,144 39,657 35,122 39,216 39,584 27.02%
  QoQ % -10.09% 6.60% 49.14% 12.91% -10.44% -0.93% -
  Horiz. % 143.21% 159.27% 149.41% 100.18% 88.73% 99.07% 100.00%
Tax -11,196 -12,716 -10,616 -7,202 -5,426 -5,136 -4,380 86.84%
  QoQ % 11.95% -19.78% -47.40% -32.72% -5.66% -17.26% -
  Horiz. % 255.62% 290.32% 242.37% 164.43% 123.90% 117.26% 100.00%
NP 45,490 50,330 48,528 32,455 29,696 34,080 35,204 18.62%
  QoQ % -9.62% 3.71% 49.52% 9.29% -12.86% -3.19% -
  Horiz. % 129.22% 142.97% 137.85% 92.19% 84.35% 96.81% 100.00%
NP to SH 45,490 50,330 48,528 32,455 29,696 34,080 35,204 18.62%
  QoQ % -9.62% 3.71% 49.52% 9.29% -12.86% -3.19% -
  Horiz. % 129.22% 142.97% 137.85% 92.19% 84.35% 96.81% 100.00%
Tax Rate 19.75 % 20.17 % 17.95 % 18.16 % 15.45 % 13.10 % 11.07 % 47.05%
  QoQ % -2.08% 12.37% -1.16% 17.54% 17.94% 18.34% -
  Horiz. % 178.41% 182.20% 162.15% 164.05% 139.57% 118.34% 100.00%
Total Cost 135,992 131,766 105,868 93,481 77,010 63,122 57,644 77.12%
  QoQ % 3.21% 24.46% 13.25% 21.39% 22.00% 9.50% -
  Horiz. % 235.92% 228.59% 183.66% 162.17% 133.60% 109.50% 100.00%
Net Worth 160,361 159,883 217,918 220,373 209,901 204,000 199,222 -13.46%
  QoQ % 0.30% -26.63% -1.11% 4.99% 2.89% 2.40% -
  Horiz. % 80.49% 80.25% 109.38% 110.62% 105.36% 102.40% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 8,018 - - 15,225 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.66% 0.00% 0.00% 100.00% - - -
Div Payout % 17.63 % - % - % 46.91 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.58% 0.00% 0.00% 100.00% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 160,361 159,883 217,918 220,373 209,901 204,000 199,222 -13.46%
  QoQ % 0.30% -26.63% -1.11% 4.99% 2.89% 2.40% -
  Horiz. % 80.49% 80.25% 109.38% 110.62% 105.36% 102.40% 100.00%
NOSH 80,180 79,941 79,823 80,135 80,115 80,000 80,009 0.14%
  QoQ % 0.30% 0.15% -0.39% 0.03% 0.14% -0.01% -
  Horiz. % 100.21% 99.92% 99.77% 100.16% 100.13% 99.99% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 25.07 % 27.64 % 31.43 % 25.77 % 27.83 % 35.06 % 37.92 % -24.09%
  QoQ % -9.30% -12.06% 21.96% -7.40% -20.62% -7.54% -
  Horiz. % 66.11% 72.89% 82.89% 67.96% 73.39% 92.46% 100.00%
ROE 28.37 % 31.48 % 22.27 % 14.73 % 14.15 % 16.71 % 17.67 % 37.07%
  QoQ % -9.88% 41.36% 51.19% 4.10% -15.32% -5.43% -
  Horiz. % 160.55% 178.16% 126.03% 83.36% 80.08% 94.57% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 226.34 227.79 193.42 157.15 133.19 121.50 116.05 56.04%
  QoQ % -0.64% 17.77% 23.08% 17.99% 9.62% 4.70% -
  Horiz. % 195.04% 196.29% 166.67% 135.42% 114.77% 104.70% 100.00%
EPS 56.80 62.80 60.80 40.50 37.07 42.60 44.00 18.54%
  QoQ % -9.55% 3.29% 50.12% 9.25% -12.98% -3.18% -
  Horiz. % 129.09% 142.73% 138.18% 92.05% 84.25% 96.82% 100.00%
DPS 10.00 0.00 0.00 19.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.63% 0.00% 0.00% 100.00% - - -
NAPS 2.0000 2.0000 2.7300 2.7500 2.6200 2.5500 2.4900 -13.58%
  QoQ % 0.00% -26.74% -0.73% 4.96% 2.75% 2.41% -
  Horiz. % 80.32% 80.32% 109.64% 110.44% 105.22% 102.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 109.42 109.79 93.09 75.93 64.33 58.60 55.98 56.27%
  QoQ % -0.34% 17.94% 22.60% 18.03% 9.78% 4.68% -
  Horiz. % 195.46% 196.12% 166.29% 135.64% 114.92% 104.68% 100.00%
EPS 27.43 30.34 29.26 19.57 17.90 20.55 21.22 18.65%
  QoQ % -9.59% 3.69% 49.51% 9.33% -12.90% -3.16% -
  Horiz. % 129.26% 142.98% 137.89% 92.22% 84.35% 96.84% 100.00%
DPS 4.83 0.00 0.00 9.18 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.61% 0.00% 0.00% 100.00% - - -
NAPS 0.9668 0.9639 1.3138 1.3286 1.2655 1.2299 1.2011 -13.46%
  QoQ % 0.30% -26.63% -1.11% 4.99% 2.89% 2.40% -
  Horiz. % 80.49% 80.25% 109.38% 110.62% 105.36% 102.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.5800 2.1700 2.3600 2.3500 2.0700 1.9100 1.8300 -
P/RPS 1.14 0.95 1.22 1.50 1.55 1.57 1.58 -19.54%
  QoQ % 20.00% -22.13% -18.67% -3.23% -1.27% -0.63% -
  Horiz. % 72.15% 60.13% 77.22% 94.94% 98.10% 99.37% 100.00%
P/EPS 4.55 3.45 3.88 5.80 5.58 4.48 4.16 6.15%
  QoQ % 31.88% -11.08% -33.10% 3.94% 24.55% 7.69% -
  Horiz. % 109.38% 82.93% 93.27% 139.42% 134.13% 107.69% 100.00%
EY 21.99 29.01 25.76 17.23 17.91 22.30 24.04 -5.76%
  QoQ % -24.20% 12.62% 49.51% -3.80% -19.69% -7.24% -
  Horiz. % 91.47% 120.67% 107.15% 71.67% 74.50% 92.76% 100.00%
DY 3.88 0.00 0.00 8.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.96% 0.00% 0.00% 100.00% - - -
P/NAPS 1.29 1.09 0.86 0.85 0.79 0.75 0.73 46.11%
  QoQ % 18.35% 26.74% 1.18% 7.59% 5.33% 2.74% -
  Horiz. % 176.71% 149.32% 117.81% 116.44% 108.22% 102.74% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 21/02/12 28/10/11 23/08/11 06/05/11 10/02/11 04/11/10 -
Price 2.7900 2.5300 2.3800 2.2000 2.3100 2.0700 2.0300 -
P/RPS 1.23 1.11 1.23 1.40 1.73 1.70 1.75 -20.93%
  QoQ % 10.81% -9.76% -12.14% -19.08% 1.76% -2.86% -
  Horiz. % 70.29% 63.43% 70.29% 80.00% 98.86% 97.14% 100.00%
P/EPS 4.92 4.02 3.91 5.43 6.23 4.86 4.61 4.43%
  QoQ % 22.39% 2.81% -27.99% -12.84% 28.19% 5.42% -
  Horiz. % 106.72% 87.20% 84.82% 117.79% 135.14% 105.42% 100.00%
EY 20.34 24.88 25.54 18.41 16.05 20.58 21.67 -4.13%
  QoQ % -18.25% -2.58% 38.73% 14.70% -22.01% -5.03% -
  Horiz. % 93.86% 114.81% 117.86% 84.96% 74.07% 94.97% 100.00%
DY 3.58 0.00 0.00 8.64 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.44% 0.00% 0.00% 100.00% - - -
P/NAPS 1.40 1.27 0.87 0.80 0.88 0.81 0.82 42.80%
  QoQ % 10.24% 45.98% 8.75% -9.09% 8.64% -1.22% -
  Horiz. % 170.73% 154.88% 106.10% 97.56% 107.32% 98.78% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers