Highlights

[PTARAS] QoQ Annualized Quarter Result on 2011-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     49.52%    YoY -     37.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 185,172 181,482 182,096 154,396 125,936 106,706 97,202 53.73%
  QoQ % 2.03% -0.34% 17.94% 22.60% 18.02% 9.78% -
  Horiz. % 190.50% 186.71% 187.34% 158.84% 129.56% 109.78% 100.00%
PBT 57,864 56,686 63,046 59,144 39,657 35,122 39,216 29.64%
  QoQ % 2.08% -10.09% 6.60% 49.14% 12.91% -10.44% -
  Horiz. % 147.55% 144.55% 160.77% 150.82% 101.12% 89.56% 100.00%
Tax -12,967 -11,196 -12,716 -10,616 -7,202 -5,426 -5,136 85.52%
  QoQ % -15.82% 11.95% -19.78% -47.40% -32.72% -5.66% -
  Horiz. % 252.47% 217.99% 247.59% 206.70% 140.23% 105.66% 100.00%
NP 44,897 45,490 50,330 48,528 32,455 29,696 34,080 20.19%
  QoQ % -1.31% -9.62% 3.71% 49.52% 9.29% -12.86% -
  Horiz. % 131.74% 133.48% 147.68% 142.39% 95.23% 87.14% 100.00%
NP to SH 44,897 45,490 50,330 48,528 32,455 29,696 34,080 20.19%
  QoQ % -1.31% -9.62% 3.71% 49.52% 9.29% -12.86% -
  Horiz. % 131.74% 133.48% 147.68% 142.39% 95.23% 87.14% 100.00%
Tax Rate 22.41 % 19.75 % 20.17 % 17.95 % 18.16 % 15.45 % 13.10 % 43.08%
  QoQ % 13.47% -2.08% 12.37% -1.16% 17.54% 17.94% -
  Horiz. % 171.07% 150.76% 153.97% 137.02% 138.63% 117.94% 100.00%
Total Cost 140,275 135,992 131,766 105,868 93,481 77,010 63,122 70.38%
  QoQ % 3.15% 3.21% 24.46% 13.25% 21.39% 22.00% -
  Horiz. % 222.23% 215.44% 208.75% 167.72% 148.10% 122.00% 100.00%
Net Worth 238,038 160,361 159,883 217,918 220,373 209,901 204,000 10.85%
  QoQ % 48.44% 0.30% -26.63% -1.11% 4.99% 2.89% -
  Horiz. % 116.69% 78.61% 78.37% 106.82% 108.03% 102.89% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 16,029 8,018 - - 15,225 - - -
  QoQ % 99.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.28% 52.66% 0.00% 0.00% 100.00% - -
Div Payout % 35.70 % 17.63 % - % - % 46.91 % - % - % -
  QoQ % 102.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.10% 37.58% 0.00% 0.00% 100.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 238,038 160,361 159,883 217,918 220,373 209,901 204,000 10.85%
  QoQ % 48.44% 0.30% -26.63% -1.11% 4.99% 2.89% -
  Horiz. % 116.69% 78.61% 78.37% 106.82% 108.03% 102.89% 100.00%
NOSH 80,147 80,180 79,941 79,823 80,135 80,115 80,000 0.12%
  QoQ % -0.04% 0.30% 0.15% -0.39% 0.03% 0.14% -
  Horiz. % 100.18% 100.23% 99.93% 99.78% 100.17% 100.14% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 24.25 % 25.07 % 27.64 % 31.43 % 25.77 % 27.83 % 35.06 % -21.81%
  QoQ % -3.27% -9.30% -12.06% 21.96% -7.40% -20.62% -
  Horiz. % 69.17% 71.51% 78.84% 89.65% 73.50% 79.38% 100.00%
ROE 18.86 % 28.37 % 31.48 % 22.27 % 14.73 % 14.15 % 16.71 % 8.41%
  QoQ % -33.52% -9.88% 41.36% 51.19% 4.10% -15.32% -
  Horiz. % 112.87% 169.78% 188.39% 133.27% 88.15% 84.68% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 231.04 226.34 227.79 193.42 157.15 133.19 121.50 53.55%
  QoQ % 2.08% -0.64% 17.77% 23.08% 17.99% 9.62% -
  Horiz. % 190.16% 186.29% 187.48% 159.19% 129.34% 109.62% 100.00%
EPS 56.10 56.80 62.80 60.80 40.50 37.07 42.60 20.16%
  QoQ % -1.23% -9.55% 3.29% 50.12% 9.25% -12.98% -
  Horiz. % 131.69% 133.33% 147.42% 142.72% 95.07% 87.02% 100.00%
DPS 20.00 10.00 0.00 0.00 19.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 52.63% 0.00% 0.00% 100.00% - -
NAPS 2.9700 2.0000 2.0000 2.7300 2.7500 2.6200 2.5500 10.71%
  QoQ % 48.50% 0.00% -26.74% -0.73% 4.96% 2.75% -
  Horiz. % 116.47% 78.43% 78.43% 107.06% 107.84% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 111.64 109.42 109.79 93.09 75.93 64.33 58.60 53.74%
  QoQ % 2.03% -0.34% 17.94% 22.60% 18.03% 9.78% -
  Horiz. % 190.51% 186.72% 187.35% 158.86% 129.57% 109.78% 100.00%
EPS 27.07 27.43 30.34 29.26 19.57 17.90 20.55 20.19%
  QoQ % -1.31% -9.59% 3.69% 49.51% 9.33% -12.90% -
  Horiz. % 131.73% 133.48% 147.64% 142.38% 95.23% 87.10% 100.00%
DPS 9.66 4.83 0.00 0.00 9.18 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.23% 52.61% 0.00% 0.00% 100.00% - -
NAPS 1.4351 0.9668 0.9639 1.3138 1.3286 1.2655 1.2299 10.84%
  QoQ % 48.44% 0.30% -26.63% -1.11% 4.99% 2.89% -
  Horiz. % 116.68% 78.61% 78.37% 106.82% 108.03% 102.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.6900 2.5800 2.1700 2.3600 2.3500 2.0700 1.9100 -
P/RPS 1.16 1.14 0.95 1.22 1.50 1.55 1.57 -18.29%
  QoQ % 1.75% 20.00% -22.13% -18.67% -3.23% -1.27% -
  Horiz. % 73.89% 72.61% 60.51% 77.71% 95.54% 98.73% 100.00%
P/EPS 4.80 4.55 3.45 3.88 5.80 5.58 4.48 4.71%
  QoQ % 5.49% 31.88% -11.08% -33.10% 3.94% 24.55% -
  Horiz. % 107.14% 101.56% 77.01% 86.61% 129.46% 124.55% 100.00%
EY 20.82 21.99 29.01 25.76 17.23 17.91 22.30 -4.48%
  QoQ % -5.32% -24.20% 12.62% 49.51% -3.80% -19.69% -
  Horiz. % 93.36% 98.61% 130.09% 115.52% 77.26% 80.31% 100.00%
DY 7.43 3.88 0.00 0.00 8.09 0.00 0.00 -
  QoQ % 91.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.84% 47.96% 0.00% 0.00% 100.00% - -
P/NAPS 0.91 1.29 1.09 0.86 0.85 0.79 0.75 13.77%
  QoQ % -29.46% 18.35% 26.74% 1.18% 7.59% 5.33% -
  Horiz. % 121.33% 172.00% 145.33% 114.67% 113.33% 105.33% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 18/05/12 21/02/12 28/10/11 23/08/11 06/05/11 10/02/11 -
Price 2.8200 2.7900 2.5300 2.3800 2.2000 2.3100 2.0700 -
P/RPS 1.22 1.23 1.11 1.23 1.40 1.73 1.70 -19.86%
  QoQ % -0.81% 10.81% -9.76% -12.14% -19.08% 1.76% -
  Horiz. % 71.76% 72.35% 65.29% 72.35% 82.35% 101.76% 100.00%
P/EPS 5.03 4.92 4.02 3.91 5.43 6.23 4.86 2.32%
  QoQ % 2.24% 22.39% 2.81% -27.99% -12.84% 28.19% -
  Horiz. % 103.50% 101.23% 82.72% 80.45% 111.73% 128.19% 100.00%
EY 19.86 20.34 24.88 25.54 18.41 16.05 20.58 -2.35%
  QoQ % -2.36% -18.25% -2.58% 38.73% 14.70% -22.01% -
  Horiz. % 96.50% 98.83% 120.89% 124.10% 89.46% 77.99% 100.00%
DY 7.09 3.58 0.00 0.00 8.64 0.00 0.00 -
  QoQ % 98.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.06% 41.44% 0.00% 0.00% 100.00% - -
P/NAPS 0.95 1.40 1.27 0.87 0.80 0.88 0.81 11.22%
  QoQ % -32.14% 10.24% 45.98% 8.75% -9.09% 8.64% -
  Horiz. % 117.28% 172.84% 156.79% 107.41% 98.77% 108.64% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers