Highlights

[PTARAS] QoQ Annualized Quarter Result on 2011-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     3.71%    YoY -     47.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 174,744 185,172 181,482 182,096 154,396 125,936 106,706 38.81%
  QoQ % -5.63% 2.03% -0.34% 17.94% 22.60% 18.02% -
  Horiz. % 163.76% 173.53% 170.08% 170.65% 144.69% 118.02% 100.00%
PBT 75,464 57,864 56,686 63,046 59,144 39,657 35,122 66.28%
  QoQ % 30.42% 2.08% -10.09% 6.60% 49.14% 12.91% -
  Horiz. % 214.86% 164.75% 161.40% 179.50% 168.39% 112.91% 100.00%
Tax -18,220 -12,967 -11,196 -12,716 -10,616 -7,202 -5,426 123.73%
  QoQ % -40.51% -15.82% 11.95% -19.78% -47.40% -32.72% -
  Horiz. % 335.75% 238.95% 206.31% 234.32% 195.63% 132.71% 100.00%
NP 57,244 44,897 45,490 50,330 48,528 32,455 29,696 54.70%
  QoQ % 27.50% -1.31% -9.62% 3.71% 49.52% 9.29% -
  Horiz. % 192.77% 151.19% 153.19% 169.48% 163.42% 109.29% 100.00%
NP to SH 57,244 44,897 45,490 50,330 48,528 32,455 29,696 54.70%
  QoQ % 27.50% -1.31% -9.62% 3.71% 49.52% 9.29% -
  Horiz. % 192.77% 151.19% 153.19% 169.48% 163.42% 109.29% 100.00%
Tax Rate 24.14 % 22.41 % 19.75 % 20.17 % 17.95 % 18.16 % 15.45 % 34.54%
  QoQ % 7.72% 13.47% -2.08% 12.37% -1.16% 17.54% -
  Horiz. % 156.25% 145.05% 127.83% 130.55% 116.18% 117.54% 100.00%
Total Cost 117,500 140,275 135,992 131,766 105,868 93,481 77,010 32.43%
  QoQ % -16.24% 3.15% 3.21% 24.46% 13.25% 21.39% -
  Horiz. % 152.58% 182.15% 176.59% 171.10% 137.47% 121.39% 100.00%
Net Worth 251,042 238,038 160,361 159,883 217,918 220,373 209,901 12.64%
  QoQ % 5.46% 48.44% 0.30% -26.63% -1.11% 4.99% -
  Horiz. % 119.60% 113.40% 76.40% 76.17% 103.82% 104.99% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 16,029 8,018 - - 15,225 - -
  QoQ % 0.00% 99.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.28% 52.66% 0.00% 0.00% 100.00% -
Div Payout % - % 35.70 % 17.63 % - % - % 46.91 % - % -
  QoQ % 0.00% 102.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.10% 37.58% 0.00% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 251,042 238,038 160,361 159,883 217,918 220,373 209,901 12.64%
  QoQ % 5.46% 48.44% 0.30% -26.63% -1.11% 4.99% -
  Horiz. % 119.60% 113.40% 76.40% 76.17% 103.82% 104.99% 100.00%
NOSH 79,949 80,147 80,180 79,941 79,823 80,135 80,115 -0.14%
  QoQ % -0.25% -0.04% 0.30% 0.15% -0.39% 0.03% -
  Horiz. % 99.79% 100.04% 100.08% 99.78% 99.64% 100.03% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 32.76 % 24.25 % 25.07 % 27.64 % 31.43 % 25.77 % 27.83 % 11.45%
  QoQ % 35.09% -3.27% -9.30% -12.06% 21.96% -7.40% -
  Horiz. % 117.71% 87.14% 90.08% 99.32% 112.94% 92.60% 100.00%
ROE 22.80 % 18.86 % 28.37 % 31.48 % 22.27 % 14.73 % 14.15 % 37.32%
  QoQ % 20.89% -33.52% -9.88% 41.36% 51.19% 4.10% -
  Horiz. % 161.13% 133.29% 200.49% 222.47% 157.39% 104.10% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 218.57 231.04 226.34 227.79 193.42 157.15 133.19 39.00%
  QoQ % -5.40% 2.08% -0.64% 17.77% 23.08% 17.99% -
  Horiz. % 164.10% 173.47% 169.94% 171.03% 145.22% 117.99% 100.00%
EPS 71.60 56.10 56.80 62.80 60.80 40.50 37.07 54.91%
  QoQ % 27.63% -1.23% -9.55% 3.29% 50.12% 9.25% -
  Horiz. % 193.15% 151.34% 153.22% 169.41% 164.01% 109.25% 100.00%
DPS 0.00 20.00 10.00 0.00 0.00 19.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.26% 52.63% 0.00% 0.00% 100.00% -
NAPS 3.1400 2.9700 2.0000 2.0000 2.7300 2.7500 2.6200 12.79%
  QoQ % 5.72% 48.50% 0.00% -26.74% -0.73% 4.96% -
  Horiz. % 119.85% 113.36% 76.34% 76.34% 104.20% 104.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 105.35 111.64 109.42 109.79 93.09 75.93 64.33 38.81%
  QoQ % -5.63% 2.03% -0.34% 17.94% 22.60% 18.03% -
  Horiz. % 163.76% 173.54% 170.09% 170.67% 144.71% 118.03% 100.00%
EPS 34.51 27.07 27.43 30.34 29.26 19.57 17.90 54.72%
  QoQ % 27.48% -1.31% -9.59% 3.69% 49.51% 9.33% -
  Horiz. % 192.79% 151.23% 153.24% 169.50% 163.46% 109.33% 100.00%
DPS 0.00 9.66 4.83 0.00 0.00 9.18 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.23% 52.61% 0.00% 0.00% 100.00% -
NAPS 1.5135 1.4351 0.9668 0.9639 1.3138 1.3286 1.2655 12.63%
  QoQ % 5.46% 48.44% 0.30% -26.63% -1.11% 4.99% -
  Horiz. % 119.60% 113.40% 76.40% 76.17% 103.82% 104.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.0200 2.6900 2.5800 2.1700 2.3600 2.3500 2.0700 -
P/RPS 1.38 1.16 1.14 0.95 1.22 1.50 1.55 -7.43%
  QoQ % 18.97% 1.75% 20.00% -22.13% -18.67% -3.23% -
  Horiz. % 89.03% 74.84% 73.55% 61.29% 78.71% 96.77% 100.00%
P/EPS 4.22 4.80 4.55 3.45 3.88 5.80 5.58 -16.95%
  QoQ % -12.08% 5.49% 31.88% -11.08% -33.10% 3.94% -
  Horiz. % 75.63% 86.02% 81.54% 61.83% 69.53% 103.94% 100.00%
EY 23.71 20.82 21.99 29.01 25.76 17.23 17.91 20.50%
  QoQ % 13.88% -5.32% -24.20% 12.62% 49.51% -3.80% -
  Horiz. % 132.38% 116.25% 122.78% 161.98% 143.83% 96.20% 100.00%
DY 0.00 7.43 3.88 0.00 0.00 8.09 0.00 -
  QoQ % 0.00% 91.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.84% 47.96% 0.00% 0.00% 100.00% -
P/NAPS 0.96 0.91 1.29 1.09 0.86 0.85 0.79 13.83%
  QoQ % 5.49% -29.46% 18.35% 26.74% 1.18% 7.59% -
  Horiz. % 121.52% 115.19% 163.29% 137.97% 108.86% 107.59% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 28/08/12 18/05/12 21/02/12 28/10/11 23/08/11 06/05/11 -
Price 3.1600 2.8200 2.7900 2.5300 2.3800 2.2000 2.3100 -
P/RPS 1.45 1.22 1.23 1.11 1.23 1.40 1.73 -11.08%
  QoQ % 18.85% -0.81% 10.81% -9.76% -12.14% -19.08% -
  Horiz. % 83.82% 70.52% 71.10% 64.16% 71.10% 80.92% 100.00%
P/EPS 4.41 5.03 4.92 4.02 3.91 5.43 6.23 -20.52%
  QoQ % -12.33% 2.24% 22.39% 2.81% -27.99% -12.84% -
  Horiz. % 70.79% 80.74% 78.97% 64.53% 62.76% 87.16% 100.00%
EY 22.66 19.86 20.34 24.88 25.54 18.41 16.05 25.77%
  QoQ % 14.10% -2.36% -18.25% -2.58% 38.73% 14.70% -
  Horiz. % 141.18% 123.74% 126.73% 155.02% 159.13% 114.70% 100.00%
DY 0.00 7.09 3.58 0.00 0.00 8.64 0.00 -
  QoQ % 0.00% 98.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.06% 41.44% 0.00% 0.00% 100.00% -
P/NAPS 1.01 0.95 1.40 1.27 0.87 0.80 0.88 9.59%
  QoQ % 6.32% -32.14% 10.24% 45.98% 8.75% -9.09% -
  Horiz. % 114.77% 107.95% 159.09% 144.32% 98.86% 90.91% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers