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.
 


 

152  150  432  1569 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.115+0.015 
 ARMADA 0.530.00 
 HSI-H8F 0.295+0.045 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.22-0.05 
 SAPNRG 0.2950.00 
 MTAG 0.58+0.01 
 FPGROUP 0.56+0.015 
 HSI-C7J 0.125-0.02 
 UZMA 0.97-0.05 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers