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 30/06/12 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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 30/06/12 31/03/12 31/12/11 30/09/11 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 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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 31/03/12 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.870.00 
 UCREST 0.150.00 
 PUC 0.1450.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.050.00 
 BTECH 0.500.00 
 3A 0.820.00 

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!
PARTNERS & BROKERS