Highlights

[PTARAS] QoQ Annualized Quarter Result on 2013-06-30 [#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 -     8.50%    YoY -     16.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 186,881 182,544 173,520 172,845 162,852 159,410 174,744 4.58%
  QoQ % 2.38% 5.20% 0.39% 6.14% 2.16% -8.78% -
  Horiz. % 106.95% 104.46% 99.30% 98.91% 93.19% 91.22% 100.00%
PBT 60,941 64,050 56,520 67,152 62,849 58,984 75,464 -13.29%
  QoQ % -4.85% 13.32% -15.83% 6.85% 6.55% -21.84% -
  Horiz. % 80.76% 84.87% 74.90% 88.99% 83.28% 78.16% 100.00%
Tax -16,230 -15,508 -14,344 -14,835 -14,630 -13,922 -18,220 -7.42%
  QoQ % -4.66% -8.11% 3.31% -1.40% -5.09% 23.59% -
  Horiz. % 89.08% 85.12% 78.73% 81.42% 80.30% 76.41% 100.00%
NP 44,710 48,542 42,176 52,317 48,218 45,062 57,244 -15.20%
  QoQ % -7.89% 15.09% -19.38% 8.50% 7.01% -21.28% -
  Horiz. % 78.11% 84.80% 73.68% 91.39% 84.23% 78.72% 100.00%
NP to SH 44,710 48,542 42,176 52,317 48,218 45,062 57,244 -15.20%
  QoQ % -7.89% 15.09% -19.38% 8.50% 7.01% -21.28% -
  Horiz. % 78.11% 84.80% 73.68% 91.39% 84.23% 78.72% 100.00%
Tax Rate 26.63 % 24.21 % 25.38 % 22.09 % 23.28 % 23.60 % 24.14 % 6.77%
  QoQ % 10.00% -4.61% 14.89% -5.11% -1.36% -2.24% -
  Horiz. % 110.31% 100.29% 105.14% 91.51% 96.44% 97.76% 100.00%
Total Cost 142,170 134,002 131,344 120,528 114,633 114,348 117,500 13.56%
  QoQ % 6.10% 2.02% 8.97% 5.14% 0.25% -2.68% -
  Horiz. % 121.00% 114.04% 111.78% 102.58% 97.56% 97.32% 100.00%
Net Worth 301,636 284,226 282,770 271,599 267,229 240,333 251,042 13.03%
  QoQ % 6.13% 0.51% 4.11% 1.64% 11.19% -4.27% -
  Horiz. % 120.15% 113.22% 112.64% 108.19% 106.45% 95.73% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 12,835 - - 20,029 10,667 - - -
  QoQ % 0.00% 0.00% 0.00% 87.76% 0.00% 0.00% -
  Horiz. % 120.32% 0.00% 0.00% 187.76% 100.00% - -
Div Payout % 28.71 % - % - % 38.28 % 22.12 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 73.06% 0.00% 0.00% -
  Horiz. % 129.79% 0.00% 0.00% 173.06% 100.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 301,636 284,226 282,770 271,599 267,229 240,333 251,042 13.03%
  QoQ % 6.13% 0.51% 4.11% 1.64% 11.19% -4.27% -
  Horiz. % 120.15% 113.22% 112.64% 108.19% 106.45% 95.73% 100.00%
NOSH 160,444 159,677 79,878 80,117 80,008 80,111 79,949 59.17%
  QoQ % 0.48% 99.90% -0.30% 0.14% -0.13% 0.20% -
  Horiz. % 200.68% 199.72% 99.91% 100.21% 100.07% 100.20% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.92 % 26.59 % 24.31 % 30.27 % 29.61 % 28.27 % 32.76 % -18.93%
  QoQ % -10.04% 9.38% -19.69% 2.23% 4.74% -13.71% -
  Horiz. % 73.02% 81.17% 74.21% 92.40% 90.38% 86.29% 100.00%
ROE 14.82 % 17.08 % 14.92 % 19.26 % 18.04 % 18.75 % 22.80 % -24.98%
  QoQ % -13.23% 14.48% -22.53% 6.76% -3.79% -17.76% -
  Horiz. % 65.00% 74.91% 65.44% 84.47% 79.12% 82.24% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 116.48 114.32 217.23 215.74 203.54 198.99 218.57 -34.29%
  QoQ % 1.89% -47.37% 0.69% 5.99% 2.29% -8.96% -
  Horiz. % 53.29% 52.30% 99.39% 98.71% 93.12% 91.04% 100.00%
EPS 27.87 30.40 52.80 65.30 60.27 28.00 71.60 -46.72%
  QoQ % -8.32% -42.42% -19.14% 8.35% 115.25% -60.89% -
  Horiz. % 38.92% 42.46% 73.74% 91.20% 84.18% 39.11% 100.00%
DPS 8.00 0.00 0.00 25.00 13.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 87.55% 0.00% 0.00% -
  Horiz. % 60.02% 0.00% 0.00% 187.55% 100.00% - -
NAPS 1.8800 1.7800 3.5400 3.3900 3.3400 3.0000 3.1400 -28.99%
  QoQ % 5.62% -49.72% 4.42% 1.50% 11.33% -4.46% -
  Horiz. % 59.87% 56.69% 112.74% 107.96% 106.37% 95.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 112.67 110.06 104.62 104.21 98.18 96.11 105.35 4.58%
  QoQ % 2.37% 5.20% 0.39% 6.14% 2.15% -8.77% -
  Horiz. % 106.95% 104.47% 99.31% 98.92% 93.19% 91.23% 100.00%
EPS 26.96 29.27 25.43 31.54 29.07 27.17 34.51 -15.19%
  QoQ % -7.89% 15.10% -19.37% 8.50% 6.99% -21.27% -
  Horiz. % 78.12% 84.82% 73.69% 91.39% 84.24% 78.73% 100.00%
DPS 7.74 0.00 0.00 12.08 6.43 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 87.87% 0.00% 0.00% -
  Horiz. % 120.37% 0.00% 0.00% 187.87% 100.00% - -
NAPS 1.8186 1.7136 1.7048 1.6375 1.6111 1.4490 1.5135 13.04%
  QoQ % 6.13% 0.52% 4.11% 1.64% 11.19% -4.26% -
  Horiz. % 120.16% 113.22% 112.64% 108.19% 106.45% 95.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.0900 2.8600 5.8600 4.8200 2.9600 3.0800 3.0200 -
P/RPS 2.65 2.50 2.70 2.23 1.45 1.55 1.38 54.56%
  QoQ % 6.00% -7.41% 21.08% 53.79% -6.45% 12.32% -
  Horiz. % 192.03% 181.16% 195.65% 161.59% 105.07% 112.32% 100.00%
P/EPS 11.09 9.41 11.10 7.38 4.91 5.48 4.22 90.55%
  QoQ % 17.85% -15.23% 50.41% 50.31% -10.40% 29.86% -
  Horiz. % 262.80% 222.99% 263.03% 174.88% 116.35% 129.86% 100.00%
EY 9.02 10.63 9.01 13.55 20.36 18.26 23.71 -47.53%
  QoQ % -15.15% 17.98% -33.51% -33.45% 11.50% -22.99% -
  Horiz. % 38.04% 44.83% 38.00% 57.15% 85.87% 77.01% 100.00%
DY 2.59 0.00 0.00 5.19 4.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 15.33% 0.00% 0.00% -
  Horiz. % 57.56% 0.00% 0.00% 115.33% 100.00% - -
P/NAPS 1.64 1.61 1.66 1.42 0.89 1.03 0.96 42.95%
  QoQ % 1.86% -3.01% 16.90% 59.55% -13.59% 7.29% -
  Horiz. % 170.83% 167.71% 172.92% 147.92% 92.71% 107.29% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 12/02/14 15/11/13 27/08/13 17/05/13 18/02/13 08/11/12 -
Price 4.0700 2.8500 6.3000 5.2400 3.7700 2.9300 3.1600 -
P/RPS 3.49 2.49 2.90 2.43 1.85 1.47 1.45 79.70%
  QoQ % 40.16% -14.14% 19.34% 31.35% 25.85% 1.38% -
  Horiz. % 240.69% 171.72% 200.00% 167.59% 127.59% 101.38% 100.00%
P/EPS 14.61 9.38 11.93 8.02 6.26 5.21 4.41 122.39%
  QoQ % 55.76% -21.37% 48.75% 28.12% 20.15% 18.14% -
  Horiz. % 331.29% 212.70% 270.52% 181.86% 141.95% 118.14% 100.00%
EY 6.85 10.67 8.38 12.46 15.99 19.20 22.66 -54.99%
  QoQ % -35.80% 27.33% -32.74% -22.08% -16.72% -15.27% -
  Horiz. % 30.23% 47.09% 36.98% 54.99% 70.56% 84.73% 100.00%
DY 1.97 0.00 0.00 4.77 3.54 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 34.75% 0.00% 0.00% -
  Horiz. % 55.65% 0.00% 0.00% 134.75% 100.00% - -
P/NAPS 2.16 1.60 1.78 1.55 1.13 0.98 1.01 66.07%
  QoQ % 35.00% -10.11% 14.84% 37.17% 15.31% -2.97% -
  Horiz. % 213.86% 158.42% 176.24% 153.47% 111.88% 97.03% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers