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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

339  264  425  1271 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.05+0.02 
 CAREPLS 0.275+0.05 
 SAPNRG 0.08+0.005 
 HSI-H8M 0.64-0.025 
 EKOVEST 0.375-0.005 
 HSI-C9J 0.185+0.005 
 SANICHI 0.0450.00 
 REACH 0.040.00 
 HIBISCS 0.31-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers