Highlights

[PTARAS] QoQ Annualized Quarter Result on 2012-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     27.50%    YoY -     17.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 172,845 162,852 159,410 174,744 185,172 181,482 182,096 -3.42%
  QoQ % 6.14% 2.16% -8.78% -5.63% 2.03% -0.34% -
  Horiz. % 94.92% 89.43% 87.54% 95.96% 101.69% 99.66% 100.00%
PBT 67,152 62,849 58,984 75,464 57,864 56,686 63,046 4.30%
  QoQ % 6.85% 6.55% -21.84% 30.42% 2.08% -10.09% -
  Horiz. % 106.51% 99.69% 93.56% 119.70% 91.78% 89.91% 100.00%
Tax -14,835 -14,630 -13,922 -18,220 -12,967 -11,196 -12,716 10.83%
  QoQ % -1.40% -5.09% 23.59% -40.51% -15.82% 11.95% -
  Horiz. % 116.66% 115.06% 109.48% 143.28% 101.97% 88.05% 100.00%
NP 52,317 48,218 45,062 57,244 44,897 45,490 50,330 2.62%
  QoQ % 8.50% 7.01% -21.28% 27.50% -1.31% -9.62% -
  Horiz. % 103.95% 95.81% 89.53% 113.74% 89.21% 90.38% 100.00%
NP to SH 52,317 48,218 45,062 57,244 44,897 45,490 50,330 2.62%
  QoQ % 8.50% 7.01% -21.28% 27.50% -1.31% -9.62% -
  Horiz. % 103.95% 95.81% 89.53% 113.74% 89.21% 90.38% 100.00%
Tax Rate 22.09 % 23.28 % 23.60 % 24.14 % 22.41 % 19.75 % 20.17 % 6.26%
  QoQ % -5.11% -1.36% -2.24% 7.72% 13.47% -2.08% -
  Horiz. % 109.52% 115.42% 117.01% 119.68% 111.11% 97.92% 100.00%
Total Cost 120,528 114,633 114,348 117,500 140,275 135,992 131,766 -5.78%
  QoQ % 5.14% 0.25% -2.68% -16.24% 3.15% 3.21% -
  Horiz. % 91.47% 87.00% 86.78% 89.17% 106.46% 103.21% 100.00%
Net Worth 271,599 267,229 240,333 251,042 238,038 160,361 159,883 42.42%
  QoQ % 1.64% 11.19% -4.27% 5.46% 48.44% 0.30% -
  Horiz. % 169.87% 167.14% 150.32% 157.02% 148.88% 100.30% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 20,029 10,667 - - 16,029 8,018 - -
  QoQ % 87.76% 0.00% 0.00% 0.00% 99.92% 0.00% -
  Horiz. % 249.80% 133.05% 0.00% 0.00% 199.92% 100.00% -
Div Payout % 38.28 % 22.12 % - % - % 35.70 % 17.63 % - % -
  QoQ % 73.06% 0.00% 0.00% 0.00% 102.50% 0.00% -
  Horiz. % 217.13% 125.47% 0.00% 0.00% 202.50% 100.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 271,599 267,229 240,333 251,042 238,038 160,361 159,883 42.42%
  QoQ % 1.64% 11.19% -4.27% 5.46% 48.44% 0.30% -
  Horiz. % 169.87% 167.14% 150.32% 157.02% 148.88% 100.30% 100.00%
NOSH 80,117 80,008 80,111 79,949 80,147 80,180 79,941 0.15%
  QoQ % 0.14% -0.13% 0.20% -0.25% -0.04% 0.30% -
  Horiz. % 100.22% 100.08% 100.21% 100.01% 100.26% 100.30% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 30.27 % 29.61 % 28.27 % 32.76 % 24.25 % 25.07 % 27.64 % 6.25%
  QoQ % 2.23% 4.74% -13.71% 35.09% -3.27% -9.30% -
  Horiz. % 109.52% 107.13% 102.28% 118.52% 87.74% 90.70% 100.00%
ROE 19.26 % 18.04 % 18.75 % 22.80 % 18.86 % 28.37 % 31.48 % -27.95%
  QoQ % 6.76% -3.79% -17.76% 20.89% -33.52% -9.88% -
  Horiz. % 61.18% 57.31% 59.56% 72.43% 59.91% 90.12% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 215.74 203.54 198.99 218.57 231.04 226.34 227.79 -3.56%
  QoQ % 5.99% 2.29% -8.96% -5.40% 2.08% -0.64% -
  Horiz. % 94.71% 89.35% 87.36% 95.95% 101.43% 99.36% 100.00%
EPS 65.30 60.27 28.00 71.60 56.10 56.80 62.80 2.64%
  QoQ % 8.35% 115.25% -60.89% 27.63% -1.23% -9.55% -
  Horiz. % 103.98% 95.97% 44.59% 114.01% 89.33% 90.45% 100.00%
DPS 25.00 13.33 0.00 0.00 20.00 10.00 0.00 -
  QoQ % 87.55% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 250.00% 133.30% 0.00% 0.00% 200.00% 100.00% -
NAPS 3.3900 3.3400 3.0000 3.1400 2.9700 2.0000 2.0000 42.21%
  QoQ % 1.50% 11.33% -4.46% 5.72% 48.50% 0.00% -
  Horiz. % 169.50% 167.00% 150.00% 157.00% 148.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 104.21 98.18 96.11 105.35 111.64 109.42 109.79 -3.42%
  QoQ % 6.14% 2.15% -8.77% -5.63% 2.03% -0.34% -
  Horiz. % 94.92% 89.43% 87.54% 95.96% 101.69% 99.66% 100.00%
EPS 31.54 29.07 27.17 34.51 27.07 27.43 30.34 2.62%
  QoQ % 8.50% 6.99% -21.27% 27.48% -1.31% -9.59% -
  Horiz. % 103.96% 95.81% 89.55% 113.74% 89.22% 90.41% 100.00%
DPS 12.08 6.43 0.00 0.00 9.66 4.83 0.00 -
  QoQ % 87.87% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 250.10% 133.13% 0.00% 0.00% 200.00% 100.00% -
NAPS 1.6375 1.6111 1.4490 1.5135 1.4351 0.9668 0.9639 42.42%
  QoQ % 1.64% 11.19% -4.26% 5.46% 48.44% 0.30% -
  Horiz. % 169.88% 167.14% 150.33% 157.02% 148.88% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.8200 2.9600 3.0800 3.0200 2.6900 2.5800 2.1700 -
P/RPS 2.23 1.45 1.55 1.38 1.16 1.14 0.95 76.72%
  QoQ % 53.79% -6.45% 12.32% 18.97% 1.75% 20.00% -
  Horiz. % 234.74% 152.63% 163.16% 145.26% 122.11% 120.00% 100.00%
P/EPS 7.38 4.91 5.48 4.22 4.80 4.55 3.45 66.10%
  QoQ % 50.31% -10.40% 29.86% -12.08% 5.49% 31.88% -
  Horiz. % 213.91% 142.32% 158.84% 122.32% 139.13% 131.88% 100.00%
EY 13.55 20.36 18.26 23.71 20.82 21.99 29.01 -39.83%
  QoQ % -33.45% 11.50% -22.99% 13.88% -5.32% -24.20% -
  Horiz. % 46.71% 70.18% 62.94% 81.73% 71.77% 75.80% 100.00%
DY 5.19 4.50 0.00 0.00 7.43 3.88 0.00 -
  QoQ % 15.33% 0.00% 0.00% 0.00% 91.49% 0.00% -
  Horiz. % 133.76% 115.98% 0.00% 0.00% 191.49% 100.00% -
P/NAPS 1.42 0.89 1.03 0.96 0.91 1.29 1.09 19.30%
  QoQ % 59.55% -13.59% 7.29% 5.49% -29.46% 18.35% -
  Horiz. % 130.28% 81.65% 94.50% 88.07% 83.49% 118.35% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 17/05/13 18/02/13 08/11/12 28/08/12 18/05/12 21/02/12 -
Price 5.2400 3.7700 2.9300 3.1600 2.8200 2.7900 2.5300 -
P/RPS 2.43 1.85 1.47 1.45 1.22 1.23 1.11 68.68%
  QoQ % 31.35% 25.85% 1.38% 18.85% -0.81% 10.81% -
  Horiz. % 218.92% 166.67% 132.43% 130.63% 109.91% 110.81% 100.00%
P/EPS 8.02 6.26 5.21 4.41 5.03 4.92 4.02 58.54%
  QoQ % 28.12% 20.15% 18.14% -12.33% 2.24% 22.39% -
  Horiz. % 199.50% 155.72% 129.60% 109.70% 125.12% 122.39% 100.00%
EY 12.46 15.99 19.20 22.66 19.86 20.34 24.88 -36.96%
  QoQ % -22.08% -16.72% -15.27% 14.10% -2.36% -18.25% -
  Horiz. % 50.08% 64.27% 77.17% 91.08% 79.82% 81.75% 100.00%
DY 4.77 3.54 0.00 0.00 7.09 3.58 0.00 -
  QoQ % 34.75% 0.00% 0.00% 0.00% 98.04% 0.00% -
  Horiz. % 133.24% 98.88% 0.00% 0.00% 198.04% 100.00% -
P/NAPS 1.55 1.13 0.98 1.01 0.95 1.40 1.27 14.22%
  QoQ % 37.17% 15.31% -2.97% 6.32% -32.14% 10.24% -
  Horiz. % 122.05% 88.98% 77.17% 79.53% 74.80% 110.24% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers