Highlights

[PTARAS] QoQ Annualized Quarter Result on 2013-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 12-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     15.09%    YoY -     7.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 256,776 201,907 186,881 182,544 173,520 172,845 162,852 35.43%
  QoQ % 27.18% 8.04% 2.38% 5.20% 0.39% 6.14% -
  Horiz. % 157.67% 123.98% 114.76% 112.09% 106.55% 106.14% 100.00%
PBT 61,124 71,164 60,941 64,050 56,520 67,152 62,849 -1.84%
  QoQ % -14.11% 16.77% -4.85% 13.32% -15.83% 6.85% -
  Horiz. % 97.25% 113.23% 96.96% 101.91% 89.93% 106.85% 100.00%
Tax -15,072 -16,927 -16,230 -15,508 -14,344 -14,835 -14,630 2.00%
  QoQ % 10.96% -4.29% -4.66% -8.11% 3.31% -1.40% -
  Horiz. % 103.02% 115.70% 110.94% 106.00% 98.04% 101.40% 100.00%
NP 46,052 54,237 44,710 48,542 42,176 52,317 48,218 -3.02%
  QoQ % -15.09% 21.31% -7.89% 15.09% -19.38% 8.50% -
  Horiz. % 95.51% 112.48% 92.72% 100.67% 87.47% 108.50% 100.00%
NP to SH 46,052 54,237 44,710 48,542 42,176 52,317 48,218 -3.02%
  QoQ % -15.09% 21.31% -7.89% 15.09% -19.38% 8.50% -
  Horiz. % 95.51% 112.48% 92.72% 100.67% 87.47% 108.50% 100.00%
Tax Rate 24.66 % 23.79 % 26.63 % 24.21 % 25.38 % 22.09 % 23.28 % 3.91%
  QoQ % 3.66% -10.66% 10.00% -4.61% 14.89% -5.11% -
  Horiz. % 105.93% 102.19% 114.39% 103.99% 109.02% 94.89% 100.00%
Total Cost 210,724 147,670 142,170 134,002 131,344 120,528 114,633 50.01%
  QoQ % 42.70% 3.87% 6.10% 2.02% 8.97% 5.14% -
  Horiz. % 183.82% 128.82% 124.02% 116.90% 114.58% 105.14% 100.00%
Net Worth 318,206 307,182 301,636 284,226 282,770 271,599 267,229 12.33%
  QoQ % 3.59% 1.84% 6.13% 0.51% 4.11% 1.64% -
  Horiz. % 119.08% 114.95% 112.88% 106.36% 105.82% 101.64% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 23,998 12,835 - - 20,029 10,667 -
  QoQ % 0.00% 86.97% 0.00% 0.00% 0.00% 87.76% -
  Horiz. % 0.00% 224.96% 120.32% 0.00% 0.00% 187.76% 100.00%
Div Payout % - % 44.25 % 28.71 % - % - % 38.28 % 22.12 % -
  QoQ % 0.00% 54.13% 0.00% 0.00% 0.00% 73.06% -
  Horiz. % 0.00% 200.05% 129.79% 0.00% 0.00% 173.06% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 318,206 307,182 301,636 284,226 282,770 271,599 267,229 12.33%
  QoQ % 3.59% 1.84% 6.13% 0.51% 4.11% 1.64% -
  Horiz. % 119.08% 114.95% 112.88% 106.36% 105.82% 101.64% 100.00%
NOSH 159,902 159,991 160,444 159,677 79,878 80,117 80,008 58.60%
  QoQ % -0.06% -0.28% 0.48% 99.90% -0.30% 0.14% -
  Horiz. % 199.86% 199.97% 200.53% 199.57% 99.84% 100.14% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.93 % 26.86 % 23.92 % 26.59 % 24.31 % 30.27 % 29.61 % -28.40%
  QoQ % -33.25% 12.29% -10.04% 9.38% -19.69% 2.23% -
  Horiz. % 60.55% 90.71% 80.78% 89.80% 82.10% 102.23% 100.00%
ROE 14.47 % 17.66 % 14.82 % 17.08 % 14.92 % 19.26 % 18.04 % -13.66%
  QoQ % -18.06% 19.16% -13.23% 14.48% -22.53% 6.76% -
  Horiz. % 80.21% 97.89% 82.15% 94.68% 82.71% 106.76% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 160.58 126.20 116.48 114.32 217.23 215.74 203.54 -14.61%
  QoQ % 27.24% 8.34% 1.89% -47.37% 0.69% 5.99% -
  Horiz. % 78.89% 62.00% 57.23% 56.17% 106.73% 105.99% 100.00%
EPS 28.80 33.90 27.87 30.40 52.80 65.30 60.27 -38.85%
  QoQ % -15.04% 21.64% -8.32% -42.42% -19.14% 8.35% -
  Horiz. % 47.78% 56.25% 46.24% 50.44% 87.61% 108.35% 100.00%
DPS 0.00 15.00 8.00 0.00 0.00 25.00 13.33 -
  QoQ % 0.00% 87.50% 0.00% 0.00% 0.00% 87.55% -
  Horiz. % 0.00% 112.53% 60.02% 0.00% 0.00% 187.55% 100.00%
NAPS 1.9900 1.9200 1.8800 1.7800 3.5400 3.3900 3.3400 -29.17%
  QoQ % 3.65% 2.13% 5.62% -49.72% 4.42% 1.50% -
  Horiz. % 59.58% 57.49% 56.29% 53.29% 105.99% 101.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 154.81 121.73 112.67 110.06 104.62 104.21 98.18 35.43%
  QoQ % 27.17% 8.04% 2.37% 5.20% 0.39% 6.14% -
  Horiz. % 157.68% 123.99% 114.76% 112.10% 106.56% 106.14% 100.00%
EPS 27.76 32.70 26.96 29.27 25.43 31.54 29.07 -3.02%
  QoQ % -15.11% 21.29% -7.89% 15.10% -19.37% 8.50% -
  Horiz. % 95.49% 112.49% 92.74% 100.69% 87.48% 108.50% 100.00%
DPS 0.00 14.47 7.74 0.00 0.00 12.08 6.43 -
  QoQ % 0.00% 86.95% 0.00% 0.00% 0.00% 87.87% -
  Horiz. % 0.00% 225.04% 120.37% 0.00% 0.00% 187.87% 100.00%
NAPS 1.9185 1.8520 1.8186 1.7136 1.7048 1.6375 1.6111 12.33%
  QoQ % 3.59% 1.84% 6.13% 0.52% 4.11% 1.64% -
  Horiz. % 119.08% 114.95% 112.88% 106.36% 105.82% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.6000 4.4000 3.0900 2.8600 5.8600 4.8200 2.9600 -
P/RPS 2.86 3.49 2.65 2.50 2.70 2.23 1.45 57.21%
  QoQ % -18.05% 31.70% 6.00% -7.41% 21.08% 53.79% -
  Horiz. % 197.24% 240.69% 182.76% 172.41% 186.21% 153.79% 100.00%
P/EPS 15.97 12.98 11.09 9.41 11.10 7.38 4.91 119.37%
  QoQ % 23.04% 17.04% 17.85% -15.23% 50.41% 50.31% -
  Horiz. % 325.25% 264.36% 225.87% 191.65% 226.07% 150.31% 100.00%
EY 6.26 7.70 9.02 10.63 9.01 13.55 20.36 -54.41%
  QoQ % -18.70% -14.63% -15.15% 17.98% -33.51% -33.45% -
  Horiz. % 30.75% 37.82% 44.30% 52.21% 44.25% 66.55% 100.00%
DY 0.00 3.41 2.59 0.00 0.00 5.19 4.50 -
  QoQ % 0.00% 31.66% 0.00% 0.00% 0.00% 15.33% -
  Horiz. % 0.00% 75.78% 57.56% 0.00% 0.00% 115.33% 100.00%
P/NAPS 2.31 2.29 1.64 1.61 1.66 1.42 0.89 88.75%
  QoQ % 0.87% 39.63% 1.86% -3.01% 16.90% 59.55% -
  Horiz. % 259.55% 257.30% 184.27% 180.90% 186.52% 159.55% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 21/05/14 12/02/14 15/11/13 27/08/13 17/05/13 -
Price 4.3600 4.4400 4.0700 2.8500 6.3000 5.2400 3.7700 -
P/RPS 2.72 3.52 3.49 2.49 2.90 2.43 1.85 29.27%
  QoQ % -22.73% 0.86% 40.16% -14.14% 19.34% 31.35% -
  Horiz. % 147.03% 190.27% 188.65% 134.59% 156.76% 131.35% 100.00%
P/EPS 15.14 13.10 14.61 9.38 11.93 8.02 6.26 80.08%
  QoQ % 15.57% -10.34% 55.76% -21.37% 48.75% 28.12% -
  Horiz. % 241.85% 209.27% 233.39% 149.84% 190.58% 128.12% 100.00%
EY 6.61 7.64 6.85 10.67 8.38 12.46 15.99 -44.48%
  QoQ % -13.48% 11.53% -35.80% 27.33% -32.74% -22.08% -
  Horiz. % 41.34% 47.78% 42.84% 66.73% 52.41% 77.92% 100.00%
DY 0.00 3.38 1.97 0.00 0.00 4.77 3.54 -
  QoQ % 0.00% 71.57% 0.00% 0.00% 0.00% 34.75% -
  Horiz. % 0.00% 95.48% 55.65% 0.00% 0.00% 134.75% 100.00%
P/NAPS 2.19 2.31 2.16 1.60 1.78 1.55 1.13 55.38%
  QoQ % -5.19% 6.94% 35.00% -10.11% 14.84% 37.17% -
  Horiz. % 193.81% 204.42% 191.15% 141.59% 157.52% 137.17% 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