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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. Supermax will report a new record profit - Koon Yew Yin Koon Yew Yin's Blog
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. Vivocom: The Wonderkid? Financial Freedom Diary
5. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
6. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
7. JP Morgan tells clients GLOVEs ain’t needed during vaccinations gloveharicut
8. Top Glove - Serious, Material Inconsistencies with AmInvest's Report Trying to Make Sense Bursa Investments
PARTNERS & BROKERS