Highlights

[PTARAS] QoQ Annualized Quarter Result on 2012-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -9.62%    YoY -     53.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/11 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 159,410 174,744 185,172 181,482 182,096 154,396 125,936 16.93%
  QoQ % -8.78% -5.63% 2.03% -0.34% 17.94% 22.60% -
  Horiz. % 126.58% 138.76% 147.04% 144.11% 144.59% 122.60% 100.00%
PBT 58,984 75,464 57,864 56,686 63,046 59,144 39,657 30.14%
  QoQ % -21.84% 30.42% 2.08% -10.09% 6.60% 49.14% -
  Horiz. % 148.74% 190.29% 145.91% 142.94% 158.98% 149.14% 100.00%
Tax -13,922 -18,220 -12,967 -11,196 -12,716 -10,616 -7,202 54.87%
  QoQ % 23.59% -40.51% -15.82% 11.95% -19.78% -47.40% -
  Horiz. % 193.31% 252.99% 180.05% 155.46% 176.56% 147.40% 100.00%
NP 45,062 57,244 44,897 45,490 50,330 48,528 32,455 24.33%
  QoQ % -21.28% 27.50% -1.31% -9.62% 3.71% 49.52% -
  Horiz. % 138.84% 176.38% 138.34% 140.17% 155.08% 149.52% 100.00%
NP to SH 45,062 57,244 44,897 45,490 50,330 48,528 32,455 24.33%
  QoQ % -21.28% 27.50% -1.31% -9.62% 3.71% 49.52% -
  Horiz. % 138.84% 176.38% 138.34% 140.17% 155.08% 149.52% 100.00%
Tax Rate 23.60 % 24.14 % 22.41 % 19.75 % 20.17 % 17.95 % 18.16 % 18.99%
  QoQ % -2.24% 7.72% 13.47% -2.08% 12.37% -1.16% -
  Horiz. % 129.96% 132.93% 123.40% 108.76% 111.07% 98.84% 100.00%
Total Cost 114,348 117,500 140,275 135,992 131,766 105,868 93,481 14.31%
  QoQ % -2.68% -16.24% 3.15% 3.21% 24.46% 13.25% -
  Horiz. % 122.32% 125.69% 150.06% 145.48% 140.95% 113.25% 100.00%
Net Worth 240,333 251,042 238,038 160,361 159,883 217,918 220,373 5.92%
  QoQ % -4.27% 5.46% 48.44% 0.30% -26.63% -1.11% -
  Horiz. % 109.06% 113.92% 108.02% 72.77% 72.55% 98.89% 100.00%
Dividend
30/09/11 30/09/12 31/03/11 31/12/10 31/12/11 30/09/11 31/03/10 CAGR
Div - - 16,029 8,018 - - 15,225 -
  QoQ % 0.00% 0.00% 99.92% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.28% 52.66% 0.00% 0.00% 100.00%
Div Payout % - % - % 35.70 % 17.63 % - % - % 46.91 % -
  QoQ % 0.00% 0.00% 102.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.10% 37.58% 0.00% 0.00% 100.00%
Equity
31/12/12 30/09/12 31/03/11 31/03/12 31/12/11 30/09/11 30/03/10 CAGR
Net Worth 240,333 251,042 238,038 160,361 159,883 217,918 220,373 5.92%
  QoQ % -4.27% 5.46% 48.44% 0.30% -26.63% -1.11% -
  Horiz. % 109.06% 113.92% 108.02% 72.77% 72.55% 98.89% 100.00%
NOSH 80,111 79,949 80,147 80,180 79,941 79,823 80,135 -0.02%
  QoQ % 0.20% -0.25% -0.04% 0.30% 0.15% -0.39% -
  Horiz. % 99.97% 99.77% 100.01% 100.06% 99.76% 99.61% 100.00%
Ratio Analysis
31/12/12 30/09/12 31/03/11 31/03/12 30/09/10 30/06/10 30/06/11 CAGR
NP Margin 28.27 % 32.76 % 24.25 % 25.07 % 27.64 % 31.43 % 25.77 % 6.34%
  QoQ % -13.71% 35.09% -3.27% -9.30% -12.06% 21.96% -
  Horiz. % 109.70% 127.12% 94.10% 97.28% 107.26% 121.96% 100.00%
ROE 18.75 % 22.80 % 18.86 % 28.37 % 31.48 % 22.27 % 14.73 % 17.37%
  QoQ % -17.76% 20.89% -33.52% -9.88% 41.36% 51.19% -
  Horiz. % 127.29% 154.79% 128.04% 192.60% 213.71% 151.19% 100.00%
Per Share
31/12/12 30/06/11 31/03/11 31/03/12 31/12/11 30/09/11 31/03/10 CAGR
RPS 198.99 218.57 231.04 226.34 227.79 193.42 157.15 16.96%
  QoQ % -8.96% -5.40% 2.08% -0.64% 17.77% 23.08% -
  Horiz. % 126.62% 139.08% 147.02% 144.03% 144.95% 123.08% 100.00%
EPS 28.00 71.60 56.10 56.80 62.80 60.80 40.50 -21.73%
  QoQ % -60.89% 27.63% -1.23% -9.55% 3.29% 50.12% -
  Horiz. % 69.14% 176.79% 138.52% 140.25% 155.06% 150.12% 100.00%
DPS 0.00 0.00 20.00 10.00 0.00 0.00 19.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.26% 52.63% 0.00% 0.00% 100.00%
NAPS 3.0000 3.1400 2.9700 2.0000 2.0000 2.7300 2.7500 5.94%
  QoQ % -4.46% 5.72% 48.50% 0.00% -26.74% -0.73% -
  Horiz. % 109.09% 114.18% 108.00% 72.73% 72.73% 99.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/12 30/09/12 30/06/12 30/09/11 31/12/11 30/09/11 30/06/11 CAGR
RPS 96.11 105.35 111.64 109.42 109.79 93.09 75.93 16.93%
  QoQ % -8.77% -5.63% 2.03% -0.34% 17.94% 22.60% -
  Horiz. % 126.58% 138.75% 147.03% 144.11% 144.59% 122.60% 100.00%
EPS 27.17 34.51 27.07 27.43 30.34 29.26 19.57 24.33%
  QoQ % -21.27% 27.48% -1.31% -9.59% 3.69% 49.51% -
  Horiz. % 138.83% 176.34% 138.32% 140.16% 155.03% 149.51% 100.00%
DPS 0.00 0.00 9.66 4.83 0.00 0.00 9.18 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.23% 52.61% 0.00% 0.00% 100.00%
NAPS 1.4490 1.5135 1.4351 0.9668 0.9639 1.3138 1.3286 5.93%
  QoQ % -4.26% 5.46% 48.44% 0.30% -26.63% -1.11% -
  Horiz. % 109.06% 113.92% 108.02% 72.77% 72.55% 98.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.0800 3.0200 2.6900 2.5800 2.1700 2.3600 2.3500 -
P/RPS 1.55 1.38 1.16 1.14 0.95 1.22 1.50 2.20%
  QoQ % 12.32% 18.97% 1.75% 20.00% -22.13% -18.67% -
  Horiz. % 103.33% 92.00% 77.33% 76.00% 63.33% 81.33% 100.00%
P/EPS 5.48 4.22 4.80 4.55 3.45 3.88 5.80 -3.70%
  QoQ % 29.86% -12.08% 5.49% 31.88% -11.08% -33.10% -
  Horiz. % 94.48% 72.76% 82.76% 78.45% 59.48% 66.90% 100.00%
EY 18.26 23.71 20.82 21.99 29.01 25.76 17.23 3.93%
  QoQ % -22.99% 13.88% -5.32% -24.20% 12.62% 49.51% -
  Horiz. % 105.98% 137.61% 120.84% 127.63% 168.37% 149.51% 100.00%
DY 0.00 0.00 7.43 3.88 0.00 0.00 8.09 -
  QoQ % 0.00% 0.00% 91.49% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 91.84% 47.96% 0.00% 0.00% 100.00%
P/NAPS 1.03 0.96 0.91 1.29 1.09 0.86 0.85 13.60%
  QoQ % 7.29% 5.49% -29.46% 18.35% 26.74% 1.18% -
  Horiz. % 121.18% 112.94% 107.06% 151.76% 128.24% 101.18% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 08/11/12 28/08/12 18/05/12 21/02/12 28/10/11 23/08/11 -
Price 2.9300 3.1600 2.8200 2.7900 2.5300 2.3800 2.2000 -
P/RPS 1.47 1.45 1.22 1.23 1.11 1.23 1.40 3.29%
  QoQ % 1.38% 18.85% -0.81% 10.81% -9.76% -12.14% -
  Horiz. % 105.00% 103.57% 87.14% 87.86% 79.29% 87.86% 100.00%
P/EPS 5.21 4.41 5.03 4.92 4.02 3.91 5.43 -2.71%
  QoQ % 18.14% -12.33% 2.24% 22.39% 2.81% -27.99% -
  Horiz. % 95.95% 81.22% 92.63% 90.61% 74.03% 72.01% 100.00%
EY 19.20 22.66 19.86 20.34 24.88 25.54 18.41 2.83%
  QoQ % -15.27% 14.10% -2.36% -18.25% -2.58% 38.73% -
  Horiz. % 104.29% 123.09% 107.88% 110.48% 135.14% 138.73% 100.00%
DY 0.00 0.00 7.09 3.58 0.00 0.00 8.64 -
  QoQ % 0.00% 0.00% 98.04% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 82.06% 41.44% 0.00% 0.00% 100.00%
P/NAPS 0.98 1.01 0.95 1.40 1.27 0.87 0.80 14.42%
  QoQ % -2.97% 6.32% -32.14% 10.24% 45.98% 8.75% -
  Horiz. % 122.50% 126.25% 118.75% 175.00% 158.75% 108.75% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS