Highlights

[PTARAS] QoQ Annualized Quarter Result on 2015-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -3.77%    YoY -     -4.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 127,930 133,958 143,048 242,999 260,857 276,608 256,776 -37.13%
  QoQ % -4.50% -6.35% -41.13% -6.85% -5.69% 7.72% -
  Horiz. % 49.82% 52.17% 55.71% 94.63% 101.59% 107.72% 100.00%
PBT 21,721 23,842 33,660 68,570 71,694 71,052 61,124 -49.80%
  QoQ % -8.89% -29.17% -50.91% -4.36% 0.90% 16.24% -
  Horiz. % 35.54% 39.01% 55.07% 112.18% 117.29% 116.24% 100.00%
Tax -4,860 -5,336 -6,772 -16,649 -17,737 -17,684 -15,072 -52.94%
  QoQ % 8.92% 21.20% 59.32% 6.14% -0.30% -17.33% -
  Horiz. % 32.25% 35.40% 44.93% 110.46% 117.68% 117.33% 100.00%
NP 16,861 18,506 26,888 51,921 53,957 53,368 46,052 -48.79%
  QoQ % -8.89% -31.17% -48.21% -3.77% 1.10% 15.89% -
  Horiz. % 36.61% 40.19% 58.39% 112.74% 117.17% 115.89% 100.00%
NP to SH 16,861 18,506 26,888 51,921 53,957 53,368 46,052 -48.79%
  QoQ % -8.89% -31.17% -48.21% -3.77% 1.10% 15.89% -
  Horiz. % 36.61% 40.19% 58.39% 112.74% 117.17% 115.89% 100.00%
Tax Rate 22.37 % 22.38 % 20.12 % 24.28 % 24.74 % 24.89 % 24.66 % -6.29%
  QoQ % -0.04% 11.23% -17.13% -1.86% -0.60% 0.93% -
  Horiz. % 90.71% 90.75% 81.59% 98.46% 100.32% 100.93% 100.00%
Total Cost 111,069 115,452 116,160 191,078 206,900 223,240 210,724 -34.72%
  QoQ % -3.80% -0.61% -39.21% -7.65% -7.32% 5.94% -
  Horiz. % 52.71% 54.79% 55.12% 90.68% 98.19% 105.94% 100.00%
Net Worth 335,605 336,029 352,495 343,452 340,189 323,101 318,206 3.61%
  QoQ % -0.13% -4.67% 2.63% 0.96% 5.29% 1.54% -
  Horiz. % 105.47% 105.60% 110.78% 107.93% 106.91% 101.54% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 17,293 - - 29,024 15,047 - - -
  QoQ % 0.00% 0.00% 0.00% 92.88% 0.00% 0.00% -
  Horiz. % 114.92% 0.00% 0.00% 192.88% 100.00% - -
Div Payout % 102.56 % - % - % 55.90 % 27.89 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 100.43% 0.00% 0.00% -
  Horiz. % 367.73% 0.00% 0.00% 200.43% 100.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 335,605 336,029 352,495 343,452 340,189 323,101 318,206 3.61%
  QoQ % -0.13% -4.67% 2.63% 0.96% 5.29% 1.54% -
  Horiz. % 105.47% 105.60% 110.78% 107.93% 106.91% 101.54% 100.00%
NOSH 162,128 162,333 163,951 161,245 161,227 160,746 159,902 0.92%
  QoQ % -0.13% -0.99% 1.68% 0.01% 0.30% 0.53% -
  Horiz. % 101.39% 101.52% 102.53% 100.84% 100.83% 100.53% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.18 % 13.81 % 18.80 % 21.37 % 20.68 % 19.29 % 17.93 % -18.53%
  QoQ % -4.56% -26.54% -12.03% 3.34% 7.21% 7.59% -
  Horiz. % 73.51% 77.02% 104.85% 119.19% 115.34% 107.59% 100.00%
ROE 5.02 % 5.51 % 7.63 % 15.12 % 15.86 % 16.52 % 14.47 % -50.60%
  QoQ % -8.89% -27.79% -49.54% -4.67% -4.00% 14.17% -
  Horiz. % 34.69% 38.08% 52.73% 104.49% 109.61% 114.17% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 78.91 82.52 87.25 150.70 161.79 172.08 160.58 -37.70%
  QoQ % -4.37% -5.42% -42.10% -6.85% -5.98% 7.16% -
  Horiz. % 49.14% 51.39% 54.33% 93.85% 100.75% 107.16% 100.00%
EPS 10.40 11.40 16.40 32.20 33.47 33.20 28.80 -49.26%
  QoQ % -8.77% -30.49% -49.07% -3.79% 0.81% 15.28% -
  Horiz. % 36.11% 39.58% 56.94% 111.81% 116.22% 115.28% 100.00%
DPS 10.67 0.00 0.00 18.00 9.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 92.93% 0.00% 0.00% -
  Horiz. % 114.36% 0.00% 0.00% 192.93% 100.00% - -
NAPS 2.0700 2.0700 2.1500 2.1300 2.1100 2.0100 1.9900 2.66%
  QoQ % 0.00% -3.72% 0.94% 0.95% 4.98% 1.01% -
  Horiz. % 104.02% 104.02% 108.04% 107.04% 106.03% 101.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 77.13 80.76 86.24 146.50 157.27 166.77 154.81 -37.13%
  QoQ % -4.49% -6.35% -41.13% -6.85% -5.70% 7.73% -
  Horiz. % 49.82% 52.17% 55.71% 94.63% 101.59% 107.73% 100.00%
EPS 10.17 11.16 16.21 31.30 32.53 32.18 27.76 -48.77%
  QoQ % -8.87% -31.15% -48.21% -3.78% 1.09% 15.92% -
  Horiz. % 36.64% 40.20% 58.39% 112.75% 117.18% 115.92% 100.00%
DPS 10.43 0.00 0.00 17.50 9.07 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 92.94% 0.00% 0.00% -
  Horiz. % 114.99% 0.00% 0.00% 192.94% 100.00% - -
NAPS 2.0234 2.0259 2.1252 2.0707 2.0510 1.9480 1.9185 3.61%
  QoQ % -0.12% -4.67% 2.63% 0.96% 5.29% 1.54% -
  Horiz. % 105.47% 105.60% 110.77% 107.93% 106.91% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.6800 3.3000 3.3300 3.7700 4.0300 3.7300 4.6000 -
P/RPS 4.66 4.00 3.82 2.50 2.49 2.17 2.86 38.43%
  QoQ % 16.50% 4.71% 52.80% 0.40% 14.75% -24.13% -
  Horiz. % 162.94% 139.86% 133.57% 87.41% 87.06% 75.87% 100.00%
P/EPS 35.38 28.95 20.30 11.71 12.04 11.23 15.97 69.86%
  QoQ % 22.21% 42.61% 73.36% -2.74% 7.21% -29.68% -
  Horiz. % 221.54% 181.28% 127.11% 73.32% 75.39% 70.32% 100.00%
EY 2.83 3.45 4.92 8.54 8.30 8.90 6.26 -41.07%
  QoQ % -17.97% -29.88% -42.39% 2.89% -6.74% 42.17% -
  Horiz. % 45.21% 55.11% 78.59% 136.42% 132.59% 142.17% 100.00%
DY 2.90 0.00 0.00 4.77 2.32 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 105.60% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 205.60% 100.00% - -
P/NAPS 1.78 1.59 1.55 1.77 1.91 1.86 2.31 -15.94%
  QoQ % 11.95% 2.58% -12.43% -7.33% 2.69% -19.48% -
  Horiz. % 77.06% 68.83% 67.10% 76.62% 82.68% 80.52% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 22/02/16 20/11/15 26/08/15 15/05/15 24/02/15 21/11/14 -
Price 3.5300 3.3900 3.5400 3.1100 4.0800 4.3600 4.3600 -
P/RPS 4.47 4.11 4.06 2.06 2.52 2.53 2.72 39.22%
  QoQ % 8.76% 1.23% 97.09% -18.25% -0.40% -6.99% -
  Horiz. % 164.34% 151.10% 149.26% 75.74% 92.65% 93.01% 100.00%
P/EPS 33.94 29.74 21.59 9.66 12.19 13.13 15.14 71.20%
  QoQ % 14.12% 37.75% 123.50% -20.75% -7.16% -13.28% -
  Horiz. % 224.17% 196.43% 142.60% 63.80% 80.52% 86.72% 100.00%
EY 2.95 3.36 4.63 10.35 8.20 7.61 6.61 -41.57%
  QoQ % -12.20% -27.43% -55.27% 26.22% 7.75% 15.13% -
  Horiz. % 44.63% 50.83% 70.05% 156.58% 124.05% 115.13% 100.00%
DY 3.02 0.00 0.00 5.79 2.29 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 152.84% 0.00% 0.00% -
  Horiz. % 131.88% 0.00% 0.00% 252.84% 100.00% - -
P/NAPS 1.71 1.64 1.65 1.46 1.93 2.17 2.19 -15.19%
  QoQ % 4.27% -0.61% 13.01% -24.35% -11.06% -0.91% -
  Horiz. % 78.08% 74.89% 75.34% 66.67% 88.13% 99.09% 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.
 


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
 
 

420  138  420  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H8M 0.655-0.04 
 MINETEC 0.145+0.005 
 ARMADA 0.14+0.005 
 SANICHI 0.0450.00 
 VELESTO 0.13+0.01 
 JAKS 0.815+0.025 
 SAPNRG 0.08+0.005 
 HUBLINE 0.045-0.005 
 HSI-C9S 0.28+0.005 
 EDUSPEC 0.0150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers