Highlights

[PTARAS] QoQ Annualized Quarter Result on 2013-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -19.38%    YoY -     -26.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 201,907 186,881 182,544 173,520 172,845 162,852 159,410 17.11%
  QoQ % 8.04% 2.38% 5.20% 0.39% 6.14% 2.16% -
  Horiz. % 126.66% 117.23% 114.51% 108.85% 108.43% 102.16% 100.00%
PBT 71,164 60,941 64,050 56,520 67,152 62,849 58,984 13.37%
  QoQ % 16.77% -4.85% 13.32% -15.83% 6.85% 6.55% -
  Horiz. % 120.65% 103.32% 108.59% 95.82% 113.85% 106.55% 100.00%
Tax -16,927 -16,230 -15,508 -14,344 -14,835 -14,630 -13,922 13.96%
  QoQ % -4.29% -4.66% -8.11% 3.31% -1.40% -5.09% -
  Horiz. % 121.58% 116.58% 111.39% 103.03% 106.56% 105.09% 100.00%
NP 54,237 44,710 48,542 42,176 52,317 48,218 45,062 13.19%
  QoQ % 21.31% -7.89% 15.09% -19.38% 8.50% 7.01% -
  Horiz. % 120.36% 99.22% 107.72% 93.60% 116.10% 107.01% 100.00%
NP to SH 54,237 44,710 48,542 42,176 52,317 48,218 45,062 13.19%
  QoQ % 21.31% -7.89% 15.09% -19.38% 8.50% 7.01% -
  Horiz. % 120.36% 99.22% 107.72% 93.60% 116.10% 107.01% 100.00%
Tax Rate 23.79 % 26.63 % 24.21 % 25.38 % 22.09 % 23.28 % 23.60 % 0.54%
  QoQ % -10.66% 10.00% -4.61% 14.89% -5.11% -1.36% -
  Horiz. % 100.81% 112.84% 102.58% 107.54% 93.60% 98.64% 100.00%
Total Cost 147,670 142,170 134,002 131,344 120,528 114,633 114,348 18.64%
  QoQ % 3.87% 6.10% 2.02% 8.97% 5.14% 0.25% -
  Horiz. % 129.14% 124.33% 117.19% 114.86% 105.40% 100.25% 100.00%
Net Worth 307,182 301,636 284,226 282,770 271,599 267,229 240,333 17.83%
  QoQ % 1.84% 6.13% 0.51% 4.11% 1.64% 11.19% -
  Horiz. % 127.82% 125.51% 118.26% 117.66% 113.01% 111.19% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 23,998 12,835 - - 20,029 10,667 - -
  QoQ % 86.97% 0.00% 0.00% 0.00% 87.76% 0.00% -
  Horiz. % 224.96% 120.32% 0.00% 0.00% 187.76% 100.00% -
Div Payout % 44.25 % 28.71 % - % - % 38.28 % 22.12 % - % -
  QoQ % 54.13% 0.00% 0.00% 0.00% 73.06% 0.00% -
  Horiz. % 200.05% 129.79% 0.00% 0.00% 173.06% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 307,182 301,636 284,226 282,770 271,599 267,229 240,333 17.83%
  QoQ % 1.84% 6.13% 0.51% 4.11% 1.64% 11.19% -
  Horiz. % 127.82% 125.51% 118.26% 117.66% 113.01% 111.19% 100.00%
NOSH 159,991 160,444 159,677 79,878 80,117 80,008 80,111 58.79%
  QoQ % -0.28% 0.48% 99.90% -0.30% 0.14% -0.13% -
  Horiz. % 199.71% 200.28% 199.32% 99.71% 100.01% 99.87% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.86 % 23.92 % 26.59 % 24.31 % 30.27 % 29.61 % 28.27 % -3.36%
  QoQ % 12.29% -10.04% 9.38% -19.69% 2.23% 4.74% -
  Horiz. % 95.01% 84.61% 94.06% 85.99% 107.07% 104.74% 100.00%
ROE 17.66 % 14.82 % 17.08 % 14.92 % 19.26 % 18.04 % 18.75 % -3.92%
  QoQ % 19.16% -13.23% 14.48% -22.53% 6.76% -3.79% -
  Horiz. % 94.19% 79.04% 91.09% 79.57% 102.72% 96.21% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 126.20 116.48 114.32 217.23 215.74 203.54 198.99 -26.25%
  QoQ % 8.34% 1.89% -47.37% 0.69% 5.99% 2.29% -
  Horiz. % 63.42% 58.54% 57.45% 109.17% 108.42% 102.29% 100.00%
EPS 33.90 27.87 30.40 52.80 65.30 60.27 28.00 13.64%
  QoQ % 21.64% -8.32% -42.42% -19.14% 8.35% 115.25% -
  Horiz. % 121.07% 99.54% 108.57% 188.57% 233.21% 215.25% 100.00%
DPS 15.00 8.00 0.00 0.00 25.00 13.33 0.00 -
  QoQ % 87.50% 0.00% 0.00% 0.00% 87.55% 0.00% -
  Horiz. % 112.53% 60.02% 0.00% 0.00% 187.55% 100.00% -
NAPS 1.9200 1.8800 1.7800 3.5400 3.3900 3.3400 3.0000 -25.80%
  QoQ % 2.13% 5.62% -49.72% 4.42% 1.50% 11.33% -
  Horiz. % 64.00% 62.67% 59.33% 118.00% 113.00% 111.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 121.73 112.67 110.06 104.62 104.21 98.18 96.11 17.11%
  QoQ % 8.04% 2.37% 5.20% 0.39% 6.14% 2.15% -
  Horiz. % 126.66% 117.23% 114.51% 108.85% 108.43% 102.15% 100.00%
EPS 32.70 26.96 29.27 25.43 31.54 29.07 27.17 13.18%
  QoQ % 21.29% -7.89% 15.10% -19.37% 8.50% 6.99% -
  Horiz. % 120.35% 99.23% 107.73% 93.60% 116.08% 106.99% 100.00%
DPS 14.47 7.74 0.00 0.00 12.08 6.43 0.00 -
  QoQ % 86.95% 0.00% 0.00% 0.00% 87.87% 0.00% -
  Horiz. % 225.04% 120.37% 0.00% 0.00% 187.87% 100.00% -
NAPS 1.8520 1.8186 1.7136 1.7048 1.6375 1.6111 1.4490 17.83%
  QoQ % 1.84% 6.13% 0.52% 4.11% 1.64% 11.19% -
  Horiz. % 127.81% 125.51% 118.26% 117.65% 113.01% 111.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.4000 3.0900 2.8600 5.8600 4.8200 2.9600 3.0800 -
P/RPS 3.49 2.65 2.50 2.70 2.23 1.45 1.55 72.04%
  QoQ % 31.70% 6.00% -7.41% 21.08% 53.79% -6.45% -
  Horiz. % 225.16% 170.97% 161.29% 174.19% 143.87% 93.55% 100.00%
P/EPS 12.98 11.09 9.41 11.10 7.38 4.91 5.48 77.97%
  QoQ % 17.04% 17.85% -15.23% 50.41% 50.31% -10.40% -
  Horiz. % 236.86% 202.37% 171.72% 202.55% 134.67% 89.60% 100.00%
EY 7.70 9.02 10.63 9.01 13.55 20.36 18.26 -43.86%
  QoQ % -14.63% -15.15% 17.98% -33.51% -33.45% 11.50% -
  Horiz. % 42.17% 49.40% 58.21% 49.34% 74.21% 111.50% 100.00%
DY 3.41 2.59 0.00 0.00 5.19 4.50 0.00 -
  QoQ % 31.66% 0.00% 0.00% 0.00% 15.33% 0.00% -
  Horiz. % 75.78% 57.56% 0.00% 0.00% 115.33% 100.00% -
P/NAPS 2.29 1.64 1.61 1.66 1.42 0.89 1.03 70.60%
  QoQ % 39.63% 1.86% -3.01% 16.90% 59.55% -13.59% -
  Horiz. % 222.33% 159.22% 156.31% 161.17% 137.86% 86.41% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 21/05/14 12/02/14 15/11/13 27/08/13 17/05/13 18/02/13 -
Price 4.4400 4.0700 2.8500 6.3000 5.2400 3.7700 2.9300 -
P/RPS 3.52 3.49 2.49 2.90 2.43 1.85 1.47 79.27%
  QoQ % 0.86% 40.16% -14.14% 19.34% 31.35% 25.85% -
  Horiz. % 239.46% 237.41% 169.39% 197.28% 165.31% 125.85% 100.00%
P/EPS 13.10 14.61 9.38 11.93 8.02 6.26 5.21 85.22%
  QoQ % -10.34% 55.76% -21.37% 48.75% 28.12% 20.15% -
  Horiz. % 251.44% 280.42% 180.04% 228.98% 153.93% 120.15% 100.00%
EY 7.64 6.85 10.67 8.38 12.46 15.99 19.20 -45.99%
  QoQ % 11.53% -35.80% 27.33% -32.74% -22.08% -16.72% -
  Horiz. % 39.79% 35.68% 55.57% 43.65% 64.90% 83.28% 100.00%
DY 3.38 1.97 0.00 0.00 4.77 3.54 0.00 -
  QoQ % 71.57% 0.00% 0.00% 0.00% 34.75% 0.00% -
  Horiz. % 95.48% 55.65% 0.00% 0.00% 134.75% 100.00% -
P/NAPS 2.31 2.16 1.60 1.78 1.55 1.13 0.98 77.39%
  QoQ % 6.94% 35.00% -10.11% 14.84% 37.17% 15.31% -
  Horiz. % 235.71% 220.41% 163.27% 181.63% 158.16% 115.31% 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.
 


 

251  223  491  1300 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 WCEHB 0.325+0.02 
 TDM 0.32+0.01 
 AT 0.050.00 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers