Highlights

[PTARAS] QoQ Annualized Quarter Result on 2012-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -21.28%    YoY -     -10.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 173,520 172,845 162,852 159,410 174,744 185,172 181,482 -2.94%
  QoQ % 0.39% 6.14% 2.16% -8.78% -5.63% 2.03% -
  Horiz. % 95.61% 95.24% 89.73% 87.84% 96.29% 102.03% 100.00%
PBT 56,520 67,152 62,849 58,984 75,464 57,864 56,686 -0.20%
  QoQ % -15.83% 6.85% 6.55% -21.84% 30.42% 2.08% -
  Horiz. % 99.71% 118.46% 110.87% 104.05% 133.12% 102.08% 100.00%
Tax -14,344 -14,835 -14,630 -13,922 -18,220 -12,967 -11,196 17.94%
  QoQ % 3.31% -1.40% -5.09% 23.59% -40.51% -15.82% -
  Horiz. % 128.12% 132.50% 130.68% 124.35% 162.74% 115.82% 100.00%
NP 42,176 52,317 48,218 45,062 57,244 44,897 45,490 -4.91%
  QoQ % -19.38% 8.50% 7.01% -21.28% 27.50% -1.31% -
  Horiz. % 92.71% 115.01% 106.00% 99.06% 125.84% 98.69% 100.00%
NP to SH 42,176 52,317 48,218 45,062 57,244 44,897 45,490 -4.91%
  QoQ % -19.38% 8.50% 7.01% -21.28% 27.50% -1.31% -
  Horiz. % 92.71% 115.01% 106.00% 99.06% 125.84% 98.69% 100.00%
Tax Rate 25.38 % 22.09 % 23.28 % 23.60 % 24.14 % 22.41 % 19.75 % 18.18%
  QoQ % 14.89% -5.11% -1.36% -2.24% 7.72% 13.47% -
  Horiz. % 128.51% 111.85% 117.87% 119.49% 122.23% 113.47% 100.00%
Total Cost 131,344 120,528 114,633 114,348 117,500 140,275 135,992 -2.29%
  QoQ % 8.97% 5.14% 0.25% -2.68% -16.24% 3.15% -
  Horiz. % 96.58% 88.63% 84.29% 84.08% 86.40% 103.15% 100.00%
Net Worth 282,770 271,599 267,229 240,333 251,042 238,038 160,361 45.91%
  QoQ % 4.11% 1.64% 11.19% -4.27% 5.46% 48.44% -
  Horiz. % 176.33% 169.37% 166.64% 149.87% 156.55% 148.44% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 20,029 10,667 - - 16,029 8,018 -
  QoQ % 0.00% 87.76% 0.00% 0.00% 0.00% 99.92% -
  Horiz. % 0.00% 249.80% 133.05% 0.00% 0.00% 199.92% 100.00%
Div Payout % - % 38.28 % 22.12 % - % - % 35.70 % 17.63 % -
  QoQ % 0.00% 73.06% 0.00% 0.00% 0.00% 102.50% -
  Horiz. % 0.00% 217.13% 125.47% 0.00% 0.00% 202.50% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 282,770 271,599 267,229 240,333 251,042 238,038 160,361 45.91%
  QoQ % 4.11% 1.64% 11.19% -4.27% 5.46% 48.44% -
  Horiz. % 176.33% 169.37% 166.64% 149.87% 156.55% 148.44% 100.00%
NOSH 79,878 80,117 80,008 80,111 79,949 80,147 80,180 -0.25%
  QoQ % -0.30% 0.14% -0.13% 0.20% -0.25% -0.04% -
  Horiz. % 99.62% 99.92% 99.79% 99.91% 99.71% 99.96% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 24.31 % 30.27 % 29.61 % 28.27 % 32.76 % 24.25 % 25.07 % -2.03%
  QoQ % -19.69% 2.23% 4.74% -13.71% 35.09% -3.27% -
  Horiz. % 96.97% 120.74% 118.11% 112.76% 130.67% 96.73% 100.00%
ROE 14.92 % 19.26 % 18.04 % 18.75 % 22.80 % 18.86 % 28.37 % -34.82%
  QoQ % -22.53% 6.76% -3.79% -17.76% 20.89% -33.52% -
  Horiz. % 52.59% 67.89% 63.59% 66.09% 80.37% 66.48% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 217.23 215.74 203.54 198.99 218.57 231.04 226.34 -2.70%
  QoQ % 0.69% 5.99% 2.29% -8.96% -5.40% 2.08% -
  Horiz. % 95.98% 95.32% 89.93% 87.92% 96.57% 102.08% 100.00%
EPS 52.80 65.30 60.27 28.00 71.60 56.10 56.80 -4.75%
  QoQ % -19.14% 8.35% 115.25% -60.89% 27.63% -1.23% -
  Horiz. % 92.96% 114.96% 106.11% 49.30% 126.06% 98.77% 100.00%
DPS 0.00 25.00 13.33 0.00 0.00 20.00 10.00 -
  QoQ % 0.00% 87.55% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 250.00% 133.30% 0.00% 0.00% 200.00% 100.00%
NAPS 3.5400 3.3900 3.3400 3.0000 3.1400 2.9700 2.0000 46.27%
  QoQ % 4.42% 1.50% 11.33% -4.46% 5.72% 48.50% -
  Horiz. % 177.00% 169.50% 167.00% 150.00% 157.00% 148.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 104.62 104.21 98.18 96.11 105.35 111.64 109.42 -2.94%
  QoQ % 0.39% 6.14% 2.15% -8.77% -5.63% 2.03% -
  Horiz. % 95.61% 95.24% 89.73% 87.84% 96.28% 102.03% 100.00%
EPS 25.43 31.54 29.07 27.17 34.51 27.07 27.43 -4.92%
  QoQ % -19.37% 8.50% 6.99% -21.27% 27.48% -1.31% -
  Horiz. % 92.71% 114.98% 105.98% 99.05% 125.81% 98.69% 100.00%
DPS 0.00 12.08 6.43 0.00 0.00 9.66 4.83 -
  QoQ % 0.00% 87.87% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 250.10% 133.13% 0.00% 0.00% 200.00% 100.00%
NAPS 1.7048 1.6375 1.6111 1.4490 1.5135 1.4351 0.9668 45.91%
  QoQ % 4.11% 1.64% 11.19% -4.26% 5.46% 48.44% -
  Horiz. % 176.33% 169.37% 166.64% 149.88% 156.55% 148.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.8600 4.8200 2.9600 3.0800 3.0200 2.6900 2.5800 -
P/RPS 2.70 2.23 1.45 1.55 1.38 1.16 1.14 77.59%
  QoQ % 21.08% 53.79% -6.45% 12.32% 18.97% 1.75% -
  Horiz. % 236.84% 195.61% 127.19% 135.96% 121.05% 101.75% 100.00%
P/EPS 11.10 7.38 4.91 5.48 4.22 4.80 4.55 81.12%
  QoQ % 50.41% 50.31% -10.40% 29.86% -12.08% 5.49% -
  Horiz. % 243.96% 162.20% 107.91% 120.44% 92.75% 105.49% 100.00%
EY 9.01 13.55 20.36 18.26 23.71 20.82 21.99 -44.80%
  QoQ % -33.51% -33.45% 11.50% -22.99% 13.88% -5.32% -
  Horiz. % 40.97% 61.62% 92.59% 83.04% 107.82% 94.68% 100.00%
DY 0.00 5.19 4.50 0.00 0.00 7.43 3.88 -
  QoQ % 0.00% 15.33% 0.00% 0.00% 0.00% 91.49% -
  Horiz. % 0.00% 133.76% 115.98% 0.00% 0.00% 191.49% 100.00%
P/NAPS 1.66 1.42 0.89 1.03 0.96 0.91 1.29 18.29%
  QoQ % 16.90% 59.55% -13.59% 7.29% 5.49% -29.46% -
  Horiz. % 128.68% 110.08% 68.99% 79.84% 74.42% 70.54% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 27/08/13 17/05/13 18/02/13 08/11/12 28/08/12 18/05/12 -
Price 6.3000 5.2400 3.7700 2.9300 3.1600 2.8200 2.7900 -
P/RPS 2.90 2.43 1.85 1.47 1.45 1.22 1.23 77.05%
  QoQ % 19.34% 31.35% 25.85% 1.38% 18.85% -0.81% -
  Horiz. % 235.77% 197.56% 150.41% 119.51% 117.89% 99.19% 100.00%
P/EPS 11.93 8.02 6.26 5.21 4.41 5.03 4.92 80.39%
  QoQ % 48.75% 28.12% 20.15% 18.14% -12.33% 2.24% -
  Horiz. % 242.48% 163.01% 127.24% 105.89% 89.63% 102.24% 100.00%
EY 8.38 12.46 15.99 19.20 22.66 19.86 20.34 -44.60%
  QoQ % -32.74% -22.08% -16.72% -15.27% 14.10% -2.36% -
  Horiz. % 41.20% 61.26% 78.61% 94.40% 111.41% 97.64% 100.00%
DY 0.00 4.77 3.54 0.00 0.00 7.09 3.58 -
  QoQ % 0.00% 34.75% 0.00% 0.00% 0.00% 98.04% -
  Horiz. % 0.00% 133.24% 98.88% 0.00% 0.00% 198.04% 100.00%
P/NAPS 1.78 1.55 1.13 0.98 1.01 0.95 1.40 17.34%
  QoQ % 14.84% 37.17% 15.31% -2.97% 6.32% -32.14% -
  Horiz. % 127.14% 110.71% 80.71% 70.00% 72.14% 67.86% 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