Highlights

[PTARAS] QoQ Annualized Quarter Result on 2013-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     7.01%    YoY -     6.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 182,544 173,520 172,845 162,852 159,410 174,744 185,172 -0.95%
  QoQ % 5.20% 0.39% 6.14% 2.16% -8.78% -5.63% -
  Horiz. % 98.58% 93.71% 93.34% 87.95% 86.09% 94.37% 100.00%
PBT 64,050 56,520 67,152 62,849 58,984 75,464 57,864 6.99%
  QoQ % 13.32% -15.83% 6.85% 6.55% -21.84% 30.42% -
  Horiz. % 110.69% 97.68% 116.05% 108.62% 101.94% 130.42% 100.00%
Tax -15,508 -14,344 -14,835 -14,630 -13,922 -18,220 -12,967 12.63%
  QoQ % -8.11% 3.31% -1.40% -5.09% 23.59% -40.51% -
  Horiz. % 119.60% 110.62% 114.41% 112.83% 107.36% 140.51% 100.00%
NP 48,542 42,176 52,317 48,218 45,062 57,244 44,897 5.33%
  QoQ % 15.09% -19.38% 8.50% 7.01% -21.28% 27.50% -
  Horiz. % 108.12% 93.94% 116.53% 107.40% 100.37% 127.50% 100.00%
NP to SH 48,542 42,176 52,317 48,218 45,062 57,244 44,897 5.33%
  QoQ % 15.09% -19.38% 8.50% 7.01% -21.28% 27.50% -
  Horiz. % 108.12% 93.94% 116.53% 107.40% 100.37% 127.50% 100.00%
Tax Rate 24.21 % 25.38 % 22.09 % 23.28 % 23.60 % 24.14 % 22.41 % 5.27%
  QoQ % -4.61% 14.89% -5.11% -1.36% -2.24% 7.72% -
  Horiz. % 108.03% 113.25% 98.57% 103.88% 105.31% 107.72% 100.00%
Total Cost 134,002 131,344 120,528 114,633 114,348 117,500 140,275 -3.00%
  QoQ % 2.02% 8.97% 5.14% 0.25% -2.68% -16.24% -
  Horiz. % 95.53% 93.63% 85.92% 81.72% 81.52% 83.76% 100.00%
Net Worth 284,226 282,770 271,599 267,229 240,333 251,042 238,038 12.51%
  QoQ % 0.51% 4.11% 1.64% 11.19% -4.27% 5.46% -
  Horiz. % 119.40% 118.79% 114.10% 112.26% 100.96% 105.46% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 20,029 10,667 - - 16,029 -
  QoQ % 0.00% 0.00% 87.76% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 124.95% 66.55% 0.00% 0.00% 100.00%
Div Payout % - % - % 38.28 % 22.12 % - % - % 35.70 % -
  QoQ % 0.00% 0.00% 73.06% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.23% 61.96% 0.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 284,226 282,770 271,599 267,229 240,333 251,042 238,038 12.51%
  QoQ % 0.51% 4.11% 1.64% 11.19% -4.27% 5.46% -
  Horiz. % 119.40% 118.79% 114.10% 112.26% 100.96% 105.46% 100.00%
NOSH 159,677 79,878 80,117 80,008 80,111 79,949 80,147 58.13%
  QoQ % 99.90% -0.30% 0.14% -0.13% 0.20% -0.25% -
  Horiz. % 199.23% 99.66% 99.96% 99.83% 99.95% 99.75% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.59 % 24.31 % 30.27 % 29.61 % 28.27 % 32.76 % 24.25 % 6.32%
  QoQ % 9.38% -19.69% 2.23% 4.74% -13.71% 35.09% -
  Horiz. % 109.65% 100.25% 124.82% 122.10% 116.58% 135.09% 100.00%
ROE 17.08 % 14.92 % 19.26 % 18.04 % 18.75 % 22.80 % 18.86 % -6.38%
  QoQ % 14.48% -22.53% 6.76% -3.79% -17.76% 20.89% -
  Horiz. % 90.56% 79.11% 102.12% 95.65% 99.42% 120.89% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 114.32 217.23 215.74 203.54 198.99 218.57 231.04 -37.36%
  QoQ % -47.37% 0.69% 5.99% 2.29% -8.96% -5.40% -
  Horiz. % 49.48% 94.02% 93.38% 88.10% 86.13% 94.60% 100.00%
EPS 30.40 52.80 65.30 60.27 28.00 71.60 56.10 -33.46%
  QoQ % -42.42% -19.14% 8.35% 115.25% -60.89% 27.63% -
  Horiz. % 54.19% 94.12% 116.40% 107.43% 49.91% 127.63% 100.00%
DPS 0.00 0.00 25.00 13.33 0.00 0.00 20.00 -
  QoQ % 0.00% 0.00% 87.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 66.65% 0.00% 0.00% 100.00%
NAPS 1.7800 3.5400 3.3900 3.3400 3.0000 3.1400 2.9700 -28.85%
  QoQ % -49.72% 4.42% 1.50% 11.33% -4.46% 5.72% -
  Horiz. % 59.93% 119.19% 114.14% 112.46% 101.01% 105.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 110.06 104.62 104.21 98.18 96.11 105.35 111.64 -0.94%
  QoQ % 5.20% 0.39% 6.14% 2.15% -8.77% -5.63% -
  Horiz. % 98.58% 93.71% 93.34% 87.94% 86.09% 94.37% 100.00%
EPS 29.27 25.43 31.54 29.07 27.17 34.51 27.07 5.33%
  QoQ % 15.10% -19.37% 8.50% 6.99% -21.27% 27.48% -
  Horiz. % 108.13% 93.94% 116.51% 107.39% 100.37% 127.48% 100.00%
DPS 0.00 0.00 12.08 6.43 0.00 0.00 9.66 -
  QoQ % 0.00% 0.00% 87.87% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.05% 66.56% 0.00% 0.00% 100.00%
NAPS 1.7136 1.7048 1.6375 1.6111 1.4490 1.5135 1.4351 12.52%
  QoQ % 0.52% 4.11% 1.64% 11.19% -4.26% 5.46% -
  Horiz. % 119.41% 118.79% 114.10% 112.26% 100.97% 105.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.8600 5.8600 4.8200 2.9600 3.0800 3.0200 2.6900 -
P/RPS 2.50 2.70 2.23 1.45 1.55 1.38 1.16 66.61%
  QoQ % -7.41% 21.08% 53.79% -6.45% 12.32% 18.97% -
  Horiz. % 215.52% 232.76% 192.24% 125.00% 133.62% 118.97% 100.00%
P/EPS 9.41 11.10 7.38 4.91 5.48 4.22 4.80 56.45%
  QoQ % -15.23% 50.41% 50.31% -10.40% 29.86% -12.08% -
  Horiz. % 196.04% 231.25% 153.75% 102.29% 114.17% 87.92% 100.00%
EY 10.63 9.01 13.55 20.36 18.26 23.71 20.82 -36.04%
  QoQ % 17.98% -33.51% -33.45% 11.50% -22.99% 13.88% -
  Horiz. % 51.06% 43.28% 65.08% 97.79% 87.70% 113.88% 100.00%
DY 0.00 0.00 5.19 4.50 0.00 0.00 7.43 -
  QoQ % 0.00% 0.00% 15.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 69.85% 60.57% 0.00% 0.00% 100.00%
P/NAPS 1.61 1.66 1.42 0.89 1.03 0.96 0.91 46.13%
  QoQ % -3.01% 16.90% 59.55% -13.59% 7.29% 5.49% -
  Horiz. % 176.92% 182.42% 156.04% 97.80% 113.19% 105.49% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 12/02/14 15/11/13 27/08/13 17/05/13 18/02/13 08/11/12 28/08/12 -
Price 2.8500 6.3000 5.2400 3.7700 2.9300 3.1600 2.8200 -
P/RPS 2.49 2.90 2.43 1.85 1.47 1.45 1.22 60.69%
  QoQ % -14.14% 19.34% 31.35% 25.85% 1.38% 18.85% -
  Horiz. % 204.10% 237.70% 199.18% 151.64% 120.49% 118.85% 100.00%
P/EPS 9.38 11.93 8.02 6.26 5.21 4.41 5.03 51.33%
  QoQ % -21.37% 48.75% 28.12% 20.15% 18.14% -12.33% -
  Horiz. % 186.48% 237.18% 159.44% 124.45% 103.58% 87.67% 100.00%
EY 10.67 8.38 12.46 15.99 19.20 22.66 19.86 -33.84%
  QoQ % 27.33% -32.74% -22.08% -16.72% -15.27% 14.10% -
  Horiz. % 53.73% 42.20% 62.74% 80.51% 96.68% 114.10% 100.00%
DY 0.00 0.00 4.77 3.54 0.00 0.00 7.09 -
  QoQ % 0.00% 0.00% 34.75% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 67.28% 49.93% 0.00% 0.00% 100.00%
P/NAPS 1.60 1.78 1.55 1.13 0.98 1.01 0.95 41.42%
  QoQ % -10.11% 14.84% 37.17% 15.31% -2.97% 6.32% -
  Horiz. % 168.42% 187.37% 163.16% 118.95% 103.16% 106.32% 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.
 


 

169  327  486  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.295-0.01 
 SAPNRG 0.30-0.01 
 BARAKAH 0.045-0.025 
 DAYANG 0.95-0.18 
 ARMADA 0.185-0.005 
 LAMBO 0.0650.00 
 HSI-H6Q 0.555+0.03 
 EKOVEST 0.79-0.005 
 EKOVEST-WB 0.305-0.005 
 VC-PA 0.06-0.01 
Partners & Brokers