Highlights

[PTARAS] QoQ Annualized Quarter Result on 2014-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     21.31%    YoY -     3.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 260,857 276,608 256,776 201,907 186,881 182,544 173,520 31.26%
  QoQ % -5.69% 7.72% 27.18% 8.04% 2.38% 5.20% -
  Horiz. % 150.33% 159.41% 147.98% 116.36% 107.70% 105.20% 100.00%
PBT 71,694 71,052 61,124 71,164 60,941 64,050 56,520 17.20%
  QoQ % 0.90% 16.24% -14.11% 16.77% -4.85% 13.32% -
  Horiz. % 126.85% 125.71% 108.15% 125.91% 107.82% 113.32% 100.00%
Tax -17,737 -17,684 -15,072 -16,927 -16,230 -15,508 -14,344 15.22%
  QoQ % -0.30% -17.33% 10.96% -4.29% -4.66% -8.11% -
  Horiz. % 123.66% 123.28% 105.08% 118.01% 113.15% 108.11% 100.00%
NP 53,957 53,368 46,052 54,237 44,710 48,542 42,176 17.87%
  QoQ % 1.10% 15.89% -15.09% 21.31% -7.89% 15.09% -
  Horiz. % 127.93% 126.54% 109.19% 128.60% 106.01% 115.09% 100.00%
NP to SH 53,957 53,368 46,052 54,237 44,710 48,542 42,176 17.87%
  QoQ % 1.10% 15.89% -15.09% 21.31% -7.89% 15.09% -
  Horiz. % 127.93% 126.54% 109.19% 128.60% 106.01% 115.09% 100.00%
Tax Rate 24.74 % 24.89 % 24.66 % 23.79 % 26.63 % 24.21 % 25.38 % -1.69%
  QoQ % -0.60% 0.93% 3.66% -10.66% 10.00% -4.61% -
  Horiz. % 97.48% 98.07% 97.16% 93.74% 104.93% 95.39% 100.00%
Total Cost 206,900 223,240 210,724 147,670 142,170 134,002 131,344 35.42%
  QoQ % -7.32% 5.94% 42.70% 3.87% 6.10% 2.02% -
  Horiz. % 157.53% 169.97% 160.44% 112.43% 108.24% 102.02% 100.00%
Net Worth 340,189 323,101 318,206 307,182 301,636 284,226 282,770 13.13%
  QoQ % 5.29% 1.54% 3.59% 1.84% 6.13% 0.51% -
  Horiz. % 120.31% 114.26% 112.53% 108.63% 106.67% 100.51% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 15,047 - - 23,998 12,835 - - -
  QoQ % 0.00% 0.00% 0.00% 86.97% 0.00% 0.00% -
  Horiz. % 117.24% 0.00% 0.00% 186.97% 100.00% - -
Div Payout % 27.89 % - % - % 44.25 % 28.71 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 54.13% 0.00% 0.00% -
  Horiz. % 97.14% 0.00% 0.00% 154.13% 100.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 340,189 323,101 318,206 307,182 301,636 284,226 282,770 13.13%
  QoQ % 5.29% 1.54% 3.59% 1.84% 6.13% 0.51% -
  Horiz. % 120.31% 114.26% 112.53% 108.63% 106.67% 100.51% 100.00%
NOSH 161,227 160,746 159,902 159,991 160,444 159,677 79,878 59.78%
  QoQ % 0.30% 0.53% -0.06% -0.28% 0.48% 99.90% -
  Horiz. % 201.84% 201.24% 200.18% 200.29% 200.86% 199.90% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 20.68 % 19.29 % 17.93 % 26.86 % 23.92 % 26.59 % 24.31 % -10.23%
  QoQ % 7.21% 7.59% -33.25% 12.29% -10.04% 9.38% -
  Horiz. % 85.07% 79.35% 73.76% 110.49% 98.40% 109.38% 100.00%
ROE 15.86 % 16.52 % 14.47 % 17.66 % 14.82 % 17.08 % 14.92 % 4.16%
  QoQ % -4.00% 14.17% -18.06% 19.16% -13.23% 14.48% -
  Horiz. % 106.30% 110.72% 96.98% 118.36% 99.33% 114.48% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 161.79 172.08 160.58 126.20 116.48 114.32 217.23 -17.85%
  QoQ % -5.98% 7.16% 27.24% 8.34% 1.89% -47.37% -
  Horiz. % 74.48% 79.22% 73.92% 58.10% 53.62% 52.63% 100.00%
EPS 33.47 33.20 28.80 33.90 27.87 30.40 52.80 -26.23%
  QoQ % 0.81% 15.28% -15.04% 21.64% -8.32% -42.42% -
  Horiz. % 63.39% 62.88% 54.55% 64.20% 52.78% 57.58% 100.00%
DPS 9.33 0.00 0.00 15.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 87.50% 0.00% 0.00% -
  Horiz. % 116.62% 0.00% 0.00% 187.50% 100.00% - -
NAPS 2.1100 2.0100 1.9900 1.9200 1.8800 1.7800 3.5400 -29.20%
  QoQ % 4.98% 1.01% 3.65% 2.13% 5.62% -49.72% -
  Horiz. % 59.60% 56.78% 56.21% 54.24% 53.11% 50.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 157.27 166.77 154.81 121.73 112.67 110.06 104.62 31.26%
  QoQ % -5.70% 7.73% 27.17% 8.04% 2.37% 5.20% -
  Horiz. % 150.32% 159.41% 147.97% 116.35% 107.69% 105.20% 100.00%
EPS 32.53 32.18 27.76 32.70 26.96 29.27 25.43 17.86%
  QoQ % 1.09% 15.92% -15.11% 21.29% -7.89% 15.10% -
  Horiz. % 127.92% 126.54% 109.16% 128.59% 106.02% 115.10% 100.00%
DPS 9.07 0.00 0.00 14.47 7.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 86.95% 0.00% 0.00% -
  Horiz. % 117.18% 0.00% 0.00% 186.95% 100.00% - -
NAPS 2.0510 1.9480 1.9185 1.8520 1.8186 1.7136 1.7048 13.13%
  QoQ % 5.29% 1.54% 3.59% 1.84% 6.13% 0.52% -
  Horiz. % 120.31% 114.27% 112.54% 108.63% 106.68% 100.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.0300 3.7300 4.6000 4.4000 3.0900 2.8600 5.8600 -
P/RPS 2.49 2.17 2.86 3.49 2.65 2.50 2.70 -5.26%
  QoQ % 14.75% -24.13% -18.05% 31.70% 6.00% -7.41% -
  Horiz. % 92.22% 80.37% 105.93% 129.26% 98.15% 92.59% 100.00%
P/EPS 12.04 11.23 15.97 12.98 11.09 9.41 11.10 5.57%
  QoQ % 7.21% -29.68% 23.04% 17.04% 17.85% -15.23% -
  Horiz. % 108.47% 101.17% 143.87% 116.94% 99.91% 84.77% 100.00%
EY 8.30 8.90 6.26 7.70 9.02 10.63 9.01 -5.33%
  QoQ % -6.74% 42.17% -18.70% -14.63% -15.15% 17.98% -
  Horiz. % 92.12% 98.78% 69.48% 85.46% 100.11% 117.98% 100.00%
DY 2.32 0.00 0.00 3.41 2.59 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 31.66% 0.00% 0.00% -
  Horiz. % 89.58% 0.00% 0.00% 131.66% 100.00% - -
P/NAPS 1.91 1.86 2.31 2.29 1.64 1.61 1.66 9.81%
  QoQ % 2.69% -19.48% 0.87% 39.63% 1.86% -3.01% -
  Horiz. % 115.06% 112.05% 139.16% 137.95% 98.80% 96.99% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 24/02/15 21/11/14 28/08/14 21/05/14 12/02/14 15/11/13 -
Price 4.0800 4.3600 4.3600 4.4400 4.0700 2.8500 6.3000 -
P/RPS 2.52 2.53 2.72 3.52 3.49 2.49 2.90 -8.95%
  QoQ % -0.40% -6.99% -22.73% 0.86% 40.16% -14.14% -
  Horiz. % 86.90% 87.24% 93.79% 121.38% 120.34% 85.86% 100.00%
P/EPS 12.19 13.13 15.14 13.10 14.61 9.38 11.93 1.45%
  QoQ % -7.16% -13.28% 15.57% -10.34% 55.76% -21.37% -
  Horiz. % 102.18% 110.06% 126.91% 109.81% 122.46% 78.63% 100.00%
EY 8.20 7.61 6.61 7.64 6.85 10.67 8.38 -1.44%
  QoQ % 7.75% 15.13% -13.48% 11.53% -35.80% 27.33% -
  Horiz. % 97.85% 90.81% 78.88% 91.17% 81.74% 127.33% 100.00%
DY 2.29 0.00 0.00 3.38 1.97 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 71.57% 0.00% 0.00% -
  Horiz. % 116.24% 0.00% 0.00% 171.57% 100.00% - -
P/NAPS 1.93 2.17 2.19 2.31 2.16 1.60 1.78 5.55%
  QoQ % -11.06% -0.91% -5.19% 6.94% 35.00% -10.11% -
  Horiz. % 108.43% 121.91% 123.03% 129.78% 121.35% 89.89% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS