Highlights

[PTARAS] QoQ Annualized Quarter Result on 2014-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     15.89%    YoY -     9.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 143,048 242,999 260,857 276,608 256,776 201,907 186,881 -16.31%
  QoQ % -41.13% -6.85% -5.69% 7.72% 27.18% 8.04% -
  Horiz. % 76.54% 130.03% 139.58% 148.01% 137.40% 108.04% 100.00%
PBT 33,660 68,570 71,694 71,052 61,124 71,164 60,941 -32.66%
  QoQ % -50.91% -4.36% 0.90% 16.24% -14.11% 16.77% -
  Horiz. % 55.23% 112.52% 117.65% 116.59% 100.30% 116.77% 100.00%
Tax -6,772 -16,649 -17,737 -17,684 -15,072 -16,927 -16,230 -44.13%
  QoQ % 59.32% 6.14% -0.30% -17.33% 10.96% -4.29% -
  Horiz. % 41.72% 102.58% 109.28% 108.95% 92.86% 104.29% 100.00%
NP 26,888 51,921 53,957 53,368 46,052 54,237 44,710 -28.73%
  QoQ % -48.21% -3.77% 1.10% 15.89% -15.09% 21.31% -
  Horiz. % 60.14% 116.13% 120.68% 119.36% 103.00% 121.31% 100.00%
NP to SH 26,888 51,921 53,957 53,368 46,052 54,237 44,710 -28.73%
  QoQ % -48.21% -3.77% 1.10% 15.89% -15.09% 21.31% -
  Horiz. % 60.14% 116.13% 120.68% 119.36% 103.00% 121.31% 100.00%
Tax Rate 20.12 % 24.28 % 24.74 % 24.89 % 24.66 % 23.79 % 26.63 % -17.03%
  QoQ % -17.13% -1.86% -0.60% 0.93% 3.66% -10.66% -
  Horiz. % 75.55% 91.18% 92.90% 93.47% 92.60% 89.34% 100.00%
Total Cost 116,160 191,078 206,900 223,240 210,724 147,670 142,170 -12.59%
  QoQ % -39.21% -7.65% -7.32% 5.94% 42.70% 3.87% -
  Horiz. % 81.70% 134.40% 145.53% 157.02% 148.22% 103.87% 100.00%
Net Worth 352,495 343,452 340,189 323,101 318,206 307,182 301,636 10.94%
  QoQ % 2.63% 0.96% 5.29% 1.54% 3.59% 1.84% -
  Horiz. % 116.86% 113.86% 112.78% 107.12% 105.49% 101.84% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 29,024 15,047 - - 23,998 12,835 -
  QoQ % 0.00% 92.88% 0.00% 0.00% 0.00% 86.97% -
  Horiz. % 0.00% 226.12% 117.24% 0.00% 0.00% 186.97% 100.00%
Div Payout % - % 55.90 % 27.89 % - % - % 44.25 % 28.71 % -
  QoQ % 0.00% 100.43% 0.00% 0.00% 0.00% 54.13% -
  Horiz. % 0.00% 194.71% 97.14% 0.00% 0.00% 154.13% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 352,495 343,452 340,189 323,101 318,206 307,182 301,636 10.94%
  QoQ % 2.63% 0.96% 5.29% 1.54% 3.59% 1.84% -
  Horiz. % 116.86% 113.86% 112.78% 107.12% 105.49% 101.84% 100.00%
NOSH 163,951 161,245 161,227 160,746 159,902 159,991 160,444 1.45%
  QoQ % 1.68% 0.01% 0.30% 0.53% -0.06% -0.28% -
  Horiz. % 102.19% 100.50% 100.49% 100.19% 99.66% 99.72% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.80 % 21.37 % 20.68 % 19.29 % 17.93 % 26.86 % 23.92 % -14.82%
  QoQ % -12.03% 3.34% 7.21% 7.59% -33.25% 12.29% -
  Horiz. % 78.60% 89.34% 86.45% 80.64% 74.96% 112.29% 100.00%
ROE 7.63 % 15.12 % 15.86 % 16.52 % 14.47 % 17.66 % 14.82 % -35.74%
  QoQ % -49.54% -4.67% -4.00% 14.17% -18.06% 19.16% -
  Horiz. % 51.48% 102.02% 107.02% 111.47% 97.64% 119.16% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 87.25 150.70 161.79 172.08 160.58 126.20 116.48 -17.51%
  QoQ % -42.10% -6.85% -5.98% 7.16% 27.24% 8.34% -
  Horiz. % 74.91% 129.38% 138.90% 147.73% 137.86% 108.34% 100.00%
EPS 16.40 32.20 33.47 33.20 28.80 33.90 27.87 -29.76%
  QoQ % -49.07% -3.79% 0.81% 15.28% -15.04% 21.64% -
  Horiz. % 58.84% 115.54% 120.09% 119.12% 103.34% 121.64% 100.00%
DPS 0.00 18.00 9.33 0.00 0.00 15.00 8.00 -
  QoQ % 0.00% 92.93% 0.00% 0.00% 0.00% 87.50% -
  Horiz. % 0.00% 225.00% 116.62% 0.00% 0.00% 187.50% 100.00%
NAPS 2.1500 2.1300 2.1100 2.0100 1.9900 1.9200 1.8800 9.35%
  QoQ % 0.94% 0.95% 4.98% 1.01% 3.65% 2.13% -
  Horiz. % 114.36% 113.30% 112.23% 106.91% 105.85% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 86.24 146.50 157.27 166.77 154.81 121.73 112.67 -16.31%
  QoQ % -41.13% -6.85% -5.70% 7.73% 27.17% 8.04% -
  Horiz. % 76.54% 130.03% 139.58% 148.02% 137.40% 108.04% 100.00%
EPS 16.21 31.30 32.53 32.18 27.76 32.70 26.96 -28.74%
  QoQ % -48.21% -3.78% 1.09% 15.92% -15.11% 21.29% -
  Horiz. % 60.13% 116.10% 120.66% 119.36% 102.97% 121.29% 100.00%
DPS 0.00 17.50 9.07 0.00 0.00 14.47 7.74 -
  QoQ % 0.00% 92.94% 0.00% 0.00% 0.00% 86.95% -
  Horiz. % 0.00% 226.10% 117.18% 0.00% 0.00% 186.95% 100.00%
NAPS 2.1252 2.0707 2.0510 1.9480 1.9185 1.8520 1.8186 10.93%
  QoQ % 2.63% 0.96% 5.29% 1.54% 3.59% 1.84% -
  Horiz. % 116.86% 113.86% 112.78% 107.12% 105.49% 101.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.3300 3.7700 4.0300 3.7300 4.6000 4.4000 3.0900 -
P/RPS 3.82 2.50 2.49 2.17 2.86 3.49 2.65 27.58%
  QoQ % 52.80% 0.40% 14.75% -24.13% -18.05% 31.70% -
  Horiz. % 144.15% 94.34% 93.96% 81.89% 107.92% 131.70% 100.00%
P/EPS 20.30 11.71 12.04 11.23 15.97 12.98 11.09 49.58%
  QoQ % 73.36% -2.74% 7.21% -29.68% 23.04% 17.04% -
  Horiz. % 183.05% 105.59% 108.57% 101.26% 144.00% 117.04% 100.00%
EY 4.92 8.54 8.30 8.90 6.26 7.70 9.02 -33.22%
  QoQ % -42.39% 2.89% -6.74% 42.17% -18.70% -14.63% -
  Horiz. % 54.55% 94.68% 92.02% 98.67% 69.40% 85.37% 100.00%
DY 0.00 4.77 2.32 0.00 0.00 3.41 2.59 -
  QoQ % 0.00% 105.60% 0.00% 0.00% 0.00% 31.66% -
  Horiz. % 0.00% 184.17% 89.58% 0.00% 0.00% 131.66% 100.00%
P/NAPS 1.55 1.77 1.91 1.86 2.31 2.29 1.64 -3.69%
  QoQ % -12.43% -7.33% 2.69% -19.48% 0.87% 39.63% -
  Horiz. % 94.51% 107.93% 116.46% 113.41% 140.85% 139.63% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 26/08/15 15/05/15 24/02/15 21/11/14 28/08/14 21/05/14 -
Price 3.5400 3.1100 4.0800 4.3600 4.3600 4.4400 4.0700 -
P/RPS 4.06 2.06 2.52 2.53 2.72 3.52 3.49 10.60%
  QoQ % 97.09% -18.25% -0.40% -6.99% -22.73% 0.86% -
  Horiz. % 116.33% 59.03% 72.21% 72.49% 77.94% 100.86% 100.00%
P/EPS 21.59 9.66 12.19 13.13 15.14 13.10 14.61 29.71%
  QoQ % 123.50% -20.75% -7.16% -13.28% 15.57% -10.34% -
  Horiz. % 147.78% 66.12% 83.44% 89.87% 103.63% 89.66% 100.00%
EY 4.63 10.35 8.20 7.61 6.61 7.64 6.85 -22.96%
  QoQ % -55.27% 26.22% 7.75% 15.13% -13.48% 11.53% -
  Horiz. % 67.59% 151.09% 119.71% 111.09% 96.50% 111.53% 100.00%
DY 0.00 5.79 2.29 0.00 0.00 3.38 1.97 -
  QoQ % 0.00% 152.84% 0.00% 0.00% 0.00% 71.57% -
  Horiz. % 0.00% 293.91% 116.24% 0.00% 0.00% 171.57% 100.00%
P/NAPS 1.65 1.46 1.93 2.17 2.19 2.31 2.16 -16.42%
  QoQ % 13.01% -24.35% -11.06% -0.91% -5.19% 6.94% -
  Horiz. % 76.39% 67.59% 89.35% 100.46% 101.39% 106.94% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers