Highlights

[PTARAS] QoQ Annualized Quarter Result on 2012-06-30 [#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 -     -1.31%    YoY -     38.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 162,852 159,410 174,744 185,172 181,482 182,096 154,396 3.62%
  QoQ % 2.16% -8.78% -5.63% 2.03% -0.34% 17.94% -
  Horiz. % 105.48% 103.25% 113.18% 119.93% 117.54% 117.94% 100.00%
PBT 62,849 58,984 75,464 57,864 56,686 63,046 59,144 4.13%
  QoQ % 6.55% -21.84% 30.42% 2.08% -10.09% 6.60% -
  Horiz. % 106.26% 99.73% 127.59% 97.84% 95.85% 106.60% 100.00%
Tax -14,630 -13,922 -18,220 -12,967 -11,196 -12,716 -10,616 23.82%
  QoQ % -5.09% 23.59% -40.51% -15.82% 11.95% -19.78% -
  Horiz. % 137.82% 131.14% 171.63% 122.15% 105.46% 119.78% 100.00%
NP 48,218 45,062 57,244 44,897 45,490 50,330 48,528 -0.43%
  QoQ % 7.01% -21.28% 27.50% -1.31% -9.62% 3.71% -
  Horiz. % 99.36% 92.86% 117.96% 92.52% 93.74% 103.71% 100.00%
NP to SH 48,218 45,062 57,244 44,897 45,490 50,330 48,528 -0.43%
  QoQ % 7.01% -21.28% 27.50% -1.31% -9.62% 3.71% -
  Horiz. % 99.36% 92.86% 117.96% 92.52% 93.74% 103.71% 100.00%
Tax Rate 23.28 % 23.60 % 24.14 % 22.41 % 19.75 % 20.17 % 17.95 % 18.91%
  QoQ % -1.36% -2.24% 7.72% 13.47% -2.08% 12.37% -
  Horiz. % 129.69% 131.48% 134.48% 124.85% 110.03% 112.37% 100.00%
Total Cost 114,633 114,348 117,500 140,275 135,992 131,766 105,868 5.44%
  QoQ % 0.25% -2.68% -16.24% 3.15% 3.21% 24.46% -
  Horiz. % 108.28% 108.01% 110.99% 132.50% 128.45% 124.46% 100.00%
Net Worth 267,229 240,333 251,042 238,038 160,361 159,883 217,918 14.55%
  QoQ % 11.19% -4.27% 5.46% 48.44% 0.30% -26.63% -
  Horiz. % 122.63% 110.29% 115.20% 109.23% 73.59% 73.37% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 10,667 - - 16,029 8,018 - - -
  QoQ % 0.00% 0.00% 0.00% 99.92% 0.00% 0.00% -
  Horiz. % 133.05% 0.00% 0.00% 199.92% 100.00% - -
Div Payout % 22.12 % - % - % 35.70 % 17.63 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 102.50% 0.00% 0.00% -
  Horiz. % 125.47% 0.00% 0.00% 202.50% 100.00% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 267,229 240,333 251,042 238,038 160,361 159,883 217,918 14.55%
  QoQ % 11.19% -4.27% 5.46% 48.44% 0.30% -26.63% -
  Horiz. % 122.63% 110.29% 115.20% 109.23% 73.59% 73.37% 100.00%
NOSH 80,008 80,111 79,949 80,147 80,180 79,941 79,823 0.15%
  QoQ % -0.13% 0.20% -0.25% -0.04% 0.30% 0.15% -
  Horiz. % 100.23% 100.36% 100.16% 100.41% 100.45% 100.15% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 29.61 % 28.27 % 32.76 % 24.25 % 25.07 % 27.64 % 31.43 % -3.90%
  QoQ % 4.74% -13.71% 35.09% -3.27% -9.30% -12.06% -
  Horiz. % 94.21% 89.95% 104.23% 77.16% 79.76% 87.94% 100.00%
ROE 18.04 % 18.75 % 22.80 % 18.86 % 28.37 % 31.48 % 22.27 % -13.09%
  QoQ % -3.79% -17.76% 20.89% -33.52% -9.88% 41.36% -
  Horiz. % 81.01% 84.19% 102.38% 84.69% 127.39% 141.36% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 203.54 198.99 218.57 231.04 226.34 227.79 193.42 3.46%
  QoQ % 2.29% -8.96% -5.40% 2.08% -0.64% 17.77% -
  Horiz. % 105.23% 102.88% 113.00% 119.45% 117.02% 117.77% 100.00%
EPS 60.27 28.00 71.60 56.10 56.80 62.80 60.80 -0.58%
  QoQ % 115.25% -60.89% 27.63% -1.23% -9.55% 3.29% -
  Horiz. % 99.13% 46.05% 117.76% 92.27% 93.42% 103.29% 100.00%
DPS 13.33 0.00 0.00 20.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 133.30% 0.00% 0.00% 200.00% 100.00% - -
NAPS 3.3400 3.0000 3.1400 2.9700 2.0000 2.0000 2.7300 14.38%
  QoQ % 11.33% -4.46% 5.72% 48.50% 0.00% -26.74% -
  Horiz. % 122.34% 109.89% 115.02% 108.79% 73.26% 73.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 98.18 96.11 105.35 111.64 109.42 109.79 93.09 3.61%
  QoQ % 2.15% -8.77% -5.63% 2.03% -0.34% 17.94% -
  Horiz. % 105.47% 103.24% 113.17% 119.93% 117.54% 117.94% 100.00%
EPS 29.07 27.17 34.51 27.07 27.43 30.34 29.26 -0.43%
  QoQ % 6.99% -21.27% 27.48% -1.31% -9.59% 3.69% -
  Horiz. % 99.35% 92.86% 117.94% 92.52% 93.75% 103.69% 100.00%
DPS 6.43 0.00 0.00 9.66 4.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 133.13% 0.00% 0.00% 200.00% 100.00% - -
NAPS 1.6111 1.4490 1.5135 1.4351 0.9668 0.9639 1.3138 14.55%
  QoQ % 11.19% -4.26% 5.46% 48.44% 0.30% -26.63% -
  Horiz. % 122.63% 110.29% 115.20% 109.23% 73.59% 73.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.9600 3.0800 3.0200 2.6900 2.5800 2.1700 2.3600 -
P/RPS 1.45 1.55 1.38 1.16 1.14 0.95 1.22 12.19%
  QoQ % -6.45% 12.32% 18.97% 1.75% 20.00% -22.13% -
  Horiz. % 118.85% 127.05% 113.11% 95.08% 93.44% 77.87% 100.00%
P/EPS 4.91 5.48 4.22 4.80 4.55 3.45 3.88 16.98%
  QoQ % -10.40% 29.86% -12.08% 5.49% 31.88% -11.08% -
  Horiz. % 126.55% 141.24% 108.76% 123.71% 117.27% 88.92% 100.00%
EY 20.36 18.26 23.71 20.82 21.99 29.01 25.76 -14.50%
  QoQ % 11.50% -22.99% 13.88% -5.32% -24.20% 12.62% -
  Horiz. % 79.04% 70.89% 92.04% 80.82% 85.36% 112.62% 100.00%
DY 4.50 0.00 0.00 7.43 3.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 91.49% 0.00% 0.00% -
  Horiz. % 115.98% 0.00% 0.00% 191.49% 100.00% - -
P/NAPS 0.89 1.03 0.96 0.91 1.29 1.09 0.86 2.31%
  QoQ % -13.59% 7.29% 5.49% -29.46% 18.35% 26.74% -
  Horiz. % 103.49% 119.77% 111.63% 105.81% 150.00% 126.74% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 18/02/13 08/11/12 28/08/12 18/05/12 21/02/12 28/10/11 -
Price 3.7700 2.9300 3.1600 2.8200 2.7900 2.5300 2.3800 -
P/RPS 1.85 1.47 1.45 1.22 1.23 1.11 1.23 31.24%
  QoQ % 25.85% 1.38% 18.85% -0.81% 10.81% -9.76% -
  Horiz. % 150.41% 119.51% 117.89% 99.19% 100.00% 90.24% 100.00%
P/EPS 6.26 5.21 4.41 5.03 4.92 4.02 3.91 36.82%
  QoQ % 20.15% 18.14% -12.33% 2.24% 22.39% 2.81% -
  Horiz. % 160.10% 133.25% 112.79% 128.64% 125.83% 102.81% 100.00%
EY 15.99 19.20 22.66 19.86 20.34 24.88 25.54 -26.79%
  QoQ % -16.72% -15.27% 14.10% -2.36% -18.25% -2.58% -
  Horiz. % 62.61% 75.18% 88.72% 77.76% 79.64% 97.42% 100.00%
DY 3.54 0.00 0.00 7.09 3.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 98.04% 0.00% 0.00% -
  Horiz. % 98.88% 0.00% 0.00% 198.04% 100.00% - -
P/NAPS 1.13 0.98 1.01 0.95 1.40 1.27 0.87 19.02%
  QoQ % 15.31% -2.97% 6.32% -32.14% 10.24% 45.98% -
  Horiz. % 129.89% 112.64% 116.09% 109.20% 160.92% 145.98% 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