Highlights

[PTARAS] QoQ Annualized Quarter Result on 2014-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -15.09%    YoY -     9.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 242,999 260,857 276,608 256,776 201,907 186,881 182,544 21.07%
  QoQ % -6.85% -5.69% 7.72% 27.18% 8.04% 2.38% -
  Horiz. % 133.12% 142.90% 151.53% 140.67% 110.61% 102.38% 100.00%
PBT 68,570 71,694 71,052 61,124 71,164 60,941 64,050 4.66%
  QoQ % -4.36% 0.90% 16.24% -14.11% 16.77% -4.85% -
  Horiz. % 107.06% 111.94% 110.93% 95.43% 111.11% 95.15% 100.00%
Tax -16,649 -17,737 -17,684 -15,072 -16,927 -16,230 -15,508 4.86%
  QoQ % 6.14% -0.30% -17.33% 10.96% -4.29% -4.66% -
  Horiz. % 107.36% 114.38% 114.03% 97.19% 109.15% 104.66% 100.00%
NP 51,921 53,957 53,368 46,052 54,237 44,710 48,542 4.60%
  QoQ % -3.77% 1.10% 15.89% -15.09% 21.31% -7.89% -
  Horiz. % 106.96% 111.16% 109.94% 94.87% 111.73% 92.11% 100.00%
NP to SH 51,921 53,957 53,368 46,052 54,237 44,710 48,542 4.60%
  QoQ % -3.77% 1.10% 15.89% -15.09% 21.31% -7.89% -
  Horiz. % 106.96% 111.16% 109.94% 94.87% 111.73% 92.11% 100.00%
Tax Rate 24.28 % 24.74 % 24.89 % 24.66 % 23.79 % 26.63 % 24.21 % 0.19%
  QoQ % -1.86% -0.60% 0.93% 3.66% -10.66% 10.00% -
  Horiz. % 100.29% 102.19% 102.81% 101.86% 98.27% 110.00% 100.00%
Total Cost 191,078 206,900 223,240 210,724 147,670 142,170 134,002 26.77%
  QoQ % -7.65% -7.32% 5.94% 42.70% 3.87% 6.10% -
  Horiz. % 142.59% 154.40% 166.59% 157.25% 110.20% 106.10% 100.00%
Net Worth 343,452 340,189 323,101 318,206 307,182 301,636 284,226 13.49%
  QoQ % 0.96% 5.29% 1.54% 3.59% 1.84% 6.13% -
  Horiz. % 120.84% 119.69% 113.68% 111.96% 108.08% 106.13% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 29,024 15,047 - - 23,998 12,835 - -
  QoQ % 92.88% 0.00% 0.00% 0.00% 86.97% 0.00% -
  Horiz. % 226.12% 117.24% 0.00% 0.00% 186.97% 100.00% -
Div Payout % 55.90 % 27.89 % - % - % 44.25 % 28.71 % - % -
  QoQ % 100.43% 0.00% 0.00% 0.00% 54.13% 0.00% -
  Horiz. % 194.71% 97.14% 0.00% 0.00% 154.13% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 343,452 340,189 323,101 318,206 307,182 301,636 284,226 13.49%
  QoQ % 0.96% 5.29% 1.54% 3.59% 1.84% 6.13% -
  Horiz. % 120.84% 119.69% 113.68% 111.96% 108.08% 106.13% 100.00%
NOSH 161,245 161,227 160,746 159,902 159,991 160,444 159,677 0.66%
  QoQ % 0.01% 0.30% 0.53% -0.06% -0.28% 0.48% -
  Horiz. % 100.98% 100.97% 100.67% 100.14% 100.20% 100.48% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 21.37 % 20.68 % 19.29 % 17.93 % 26.86 % 23.92 % 26.59 % -13.59%
  QoQ % 3.34% 7.21% 7.59% -33.25% 12.29% -10.04% -
  Horiz. % 80.37% 77.77% 72.55% 67.43% 101.02% 89.96% 100.00%
ROE 15.12 % 15.86 % 16.52 % 14.47 % 17.66 % 14.82 % 17.08 % -7.83%
  QoQ % -4.67% -4.00% 14.17% -18.06% 19.16% -13.23% -
  Horiz. % 88.52% 92.86% 96.72% 84.72% 103.40% 86.77% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 150.70 161.79 172.08 160.58 126.20 116.48 114.32 20.29%
  QoQ % -6.85% -5.98% 7.16% 27.24% 8.34% 1.89% -
  Horiz. % 131.82% 141.52% 150.52% 140.47% 110.39% 101.89% 100.00%
EPS 32.20 33.47 33.20 28.80 33.90 27.87 30.40 3.92%
  QoQ % -3.79% 0.81% 15.28% -15.04% 21.64% -8.32% -
  Horiz. % 105.92% 110.10% 109.21% 94.74% 111.51% 91.68% 100.00%
DPS 18.00 9.33 0.00 0.00 15.00 8.00 0.00 -
  QoQ % 92.93% 0.00% 0.00% 0.00% 87.50% 0.00% -
  Horiz. % 225.00% 116.62% 0.00% 0.00% 187.50% 100.00% -
NAPS 2.1300 2.1100 2.0100 1.9900 1.9200 1.8800 1.7800 12.75%
  QoQ % 0.95% 4.98% 1.01% 3.65% 2.13% 5.62% -
  Horiz. % 119.66% 118.54% 112.92% 111.80% 107.87% 105.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 146.50 157.27 166.77 154.81 121.73 112.67 110.06 21.07%
  QoQ % -6.85% -5.70% 7.73% 27.17% 8.04% 2.37% -
  Horiz. % 133.11% 142.89% 151.53% 140.66% 110.60% 102.37% 100.00%
EPS 31.30 32.53 32.18 27.76 32.70 26.96 29.27 4.58%
  QoQ % -3.78% 1.09% 15.92% -15.11% 21.29% -7.89% -
  Horiz. % 106.94% 111.14% 109.94% 94.84% 111.72% 92.11% 100.00%
DPS 17.50 9.07 0.00 0.00 14.47 7.74 0.00 -
  QoQ % 92.94% 0.00% 0.00% 0.00% 86.95% 0.00% -
  Horiz. % 226.10% 117.18% 0.00% 0.00% 186.95% 100.00% -
NAPS 2.0707 2.0510 1.9480 1.9185 1.8520 1.8186 1.7136 13.49%
  QoQ % 0.96% 5.29% 1.54% 3.59% 1.84% 6.13% -
  Horiz. % 120.84% 119.69% 113.68% 111.96% 108.08% 106.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.7700 4.0300 3.7300 4.6000 4.4000 3.0900 2.8600 -
P/RPS 2.50 2.49 2.17 2.86 3.49 2.65 2.50 -
  QoQ % 0.40% 14.75% -24.13% -18.05% 31.70% 6.00% -
  Horiz. % 100.00% 99.60% 86.80% 114.40% 139.60% 106.00% 100.00%
P/EPS 11.71 12.04 11.23 15.97 12.98 11.09 9.41 15.74%
  QoQ % -2.74% 7.21% -29.68% 23.04% 17.04% 17.85% -
  Horiz. % 124.44% 127.95% 119.34% 169.71% 137.94% 117.85% 100.00%
EY 8.54 8.30 8.90 6.26 7.70 9.02 10.63 -13.61%
  QoQ % 2.89% -6.74% 42.17% -18.70% -14.63% -15.15% -
  Horiz. % 80.34% 78.08% 83.73% 58.89% 72.44% 84.85% 100.00%
DY 4.77 2.32 0.00 0.00 3.41 2.59 0.00 -
  QoQ % 105.60% 0.00% 0.00% 0.00% 31.66% 0.00% -
  Horiz. % 184.17% 89.58% 0.00% 0.00% 131.66% 100.00% -
P/NAPS 1.77 1.91 1.86 2.31 2.29 1.64 1.61 6.54%
  QoQ % -7.33% 2.69% -19.48% 0.87% 39.63% 1.86% -
  Horiz. % 109.94% 118.63% 115.53% 143.48% 142.24% 101.86% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 15/05/15 24/02/15 21/11/14 28/08/14 21/05/14 12/02/14 -
Price 3.1100 4.0800 4.3600 4.3600 4.4400 4.0700 2.8500 -
P/RPS 2.06 2.52 2.53 2.72 3.52 3.49 2.49 -11.90%
  QoQ % -18.25% -0.40% -6.99% -22.73% 0.86% 40.16% -
  Horiz. % 82.73% 101.20% 101.61% 109.24% 141.37% 140.16% 100.00%
P/EPS 9.66 12.19 13.13 15.14 13.10 14.61 9.38 1.99%
  QoQ % -20.75% -7.16% -13.28% 15.57% -10.34% 55.76% -
  Horiz. % 102.99% 129.96% 139.98% 161.41% 139.66% 155.76% 100.00%
EY 10.35 8.20 7.61 6.61 7.64 6.85 10.67 -2.01%
  QoQ % 26.22% 7.75% 15.13% -13.48% 11.53% -35.80% -
  Horiz. % 97.00% 76.85% 71.32% 61.95% 71.60% 64.20% 100.00%
DY 5.79 2.29 0.00 0.00 3.38 1.97 0.00 -
  QoQ % 152.84% 0.00% 0.00% 0.00% 71.57% 0.00% -
  Horiz. % 293.91% 116.24% 0.00% 0.00% 171.57% 100.00% -
P/NAPS 1.46 1.93 2.17 2.19 2.31 2.16 1.60 -5.94%
  QoQ % -24.35% -11.06% -0.91% -5.19% 6.94% 35.00% -
  Horiz. % 91.25% 120.62% 135.62% 136.88% 144.37% 135.00% 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
 
 

267  687  511  981 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.20-0.025 
 AT 0.090.00 
 MAHSING 1.13-0.05 
 DGSB 0.22+0.025 
 PHB 0.0250.00 
 IMPIANA 0.095+0.015 
 VC 0.05-0.01 
 LUSTER-WA 0.115-0.01 
 SUPERMX-C1I 0.155-0.005 
 DNEX 0.21-0.025 

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. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Music still loud at the GLOVES party gloveharicut
PARTNERS & BROKERS