Highlights

[PTARAS] QoQ Annualized Quarter Result on 2014-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -7.89%    YoY -     -7.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 276,608 256,776 201,907 186,881 182,544 173,520 172,845 36.70%
  QoQ % 7.72% 27.18% 8.04% 2.38% 5.20% 0.39% -
  Horiz. % 160.03% 148.56% 116.81% 108.12% 105.61% 100.39% 100.00%
PBT 71,052 61,124 71,164 60,941 64,050 56,520 67,152 3.82%
  QoQ % 16.24% -14.11% 16.77% -4.85% 13.32% -15.83% -
  Horiz. % 105.81% 91.02% 105.97% 90.75% 95.38% 84.17% 100.00%
Tax -17,684 -15,072 -16,927 -16,230 -15,508 -14,344 -14,835 12.39%
  QoQ % -17.33% 10.96% -4.29% -4.66% -8.11% 3.31% -
  Horiz. % 119.20% 101.60% 114.10% 109.41% 104.54% 96.69% 100.00%
NP 53,368 46,052 54,237 44,710 48,542 42,176 52,317 1.33%
  QoQ % 15.89% -15.09% 21.31% -7.89% 15.09% -19.38% -
  Horiz. % 102.01% 88.02% 103.67% 85.46% 92.78% 80.62% 100.00%
NP to SH 53,368 46,052 54,237 44,710 48,542 42,176 52,317 1.33%
  QoQ % 15.89% -15.09% 21.31% -7.89% 15.09% -19.38% -
  Horiz. % 102.01% 88.02% 103.67% 85.46% 92.78% 80.62% 100.00%
Tax Rate 24.89 % 24.66 % 23.79 % 26.63 % 24.21 % 25.38 % 22.09 % 8.26%
  QoQ % 0.93% 3.66% -10.66% 10.00% -4.61% 14.89% -
  Horiz. % 112.68% 111.63% 107.70% 120.55% 109.60% 114.89% 100.00%
Total Cost 223,240 210,724 147,670 142,170 134,002 131,344 120,528 50.65%
  QoQ % 5.94% 42.70% 3.87% 6.10% 2.02% 8.97% -
  Horiz. % 185.22% 174.83% 122.52% 117.96% 111.18% 108.97% 100.00%
Net Worth 323,101 318,206 307,182 301,636 284,226 282,770 271,599 12.24%
  QoQ % 1.54% 3.59% 1.84% 6.13% 0.51% 4.11% -
  Horiz. % 118.96% 117.16% 113.10% 111.06% 104.65% 104.11% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 23,998 12,835 - - 20,029 -
  QoQ % 0.00% 0.00% 86.97% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.82% 64.08% 0.00% 0.00% 100.00%
Div Payout % - % - % 44.25 % 28.71 % - % - % 38.28 % -
  QoQ % 0.00% 0.00% 54.13% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.60% 75.00% 0.00% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 323,101 318,206 307,182 301,636 284,226 282,770 271,599 12.24%
  QoQ % 1.54% 3.59% 1.84% 6.13% 0.51% 4.11% -
  Horiz. % 118.96% 117.16% 113.10% 111.06% 104.65% 104.11% 100.00%
NOSH 160,746 159,902 159,991 160,444 159,677 79,878 80,117 58.88%
  QoQ % 0.53% -0.06% -0.28% 0.48% 99.90% -0.30% -
  Horiz. % 200.64% 199.58% 199.69% 200.26% 199.30% 99.70% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.29 % 17.93 % 26.86 % 23.92 % 26.59 % 24.31 % 30.27 % -25.89%
  QoQ % 7.59% -33.25% 12.29% -10.04% 9.38% -19.69% -
  Horiz. % 63.73% 59.23% 88.73% 79.02% 87.84% 80.31% 100.00%
ROE 16.52 % 14.47 % 17.66 % 14.82 % 17.08 % 14.92 % 19.26 % -9.70%
  QoQ % 14.17% -18.06% 19.16% -13.23% 14.48% -22.53% -
  Horiz. % 85.77% 75.13% 91.69% 76.95% 88.68% 77.47% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 172.08 160.58 126.20 116.48 114.32 217.23 215.74 -13.96%
  QoQ % 7.16% 27.24% 8.34% 1.89% -47.37% 0.69% -
  Horiz. % 79.76% 74.43% 58.50% 53.99% 52.99% 100.69% 100.00%
EPS 33.20 28.80 33.90 27.87 30.40 52.80 65.30 -36.22%
  QoQ % 15.28% -15.04% 21.64% -8.32% -42.42% -19.14% -
  Horiz. % 50.84% 44.10% 51.91% 42.68% 46.55% 80.86% 100.00%
DPS 0.00 0.00 15.00 8.00 0.00 0.00 25.00 -
  QoQ % 0.00% 0.00% 87.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.00% 32.00% 0.00% 0.00% 100.00%
NAPS 2.0100 1.9900 1.9200 1.8800 1.7800 3.5400 3.3900 -29.36%
  QoQ % 1.01% 3.65% 2.13% 5.62% -49.72% 4.42% -
  Horiz. % 59.29% 58.70% 56.64% 55.46% 52.51% 104.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 166.77 154.81 121.73 112.67 110.06 104.62 104.21 36.70%
  QoQ % 7.73% 27.17% 8.04% 2.37% 5.20% 0.39% -
  Horiz. % 160.03% 148.56% 116.81% 108.12% 105.61% 100.39% 100.00%
EPS 32.18 27.76 32.70 26.96 29.27 25.43 31.54 1.34%
  QoQ % 15.92% -15.11% 21.29% -7.89% 15.10% -19.37% -
  Horiz. % 102.03% 88.02% 103.68% 85.48% 92.80% 80.63% 100.00%
DPS 0.00 0.00 14.47 7.74 0.00 0.00 12.08 -
  QoQ % 0.00% 0.00% 86.95% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.78% 64.07% 0.00% 0.00% 100.00%
NAPS 1.9480 1.9185 1.8520 1.8186 1.7136 1.7048 1.6375 12.24%
  QoQ % 1.54% 3.59% 1.84% 6.13% 0.52% 4.11% -
  Horiz. % 118.96% 117.16% 113.10% 111.06% 104.65% 104.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.7300 4.6000 4.4000 3.0900 2.8600 5.8600 4.8200 -
P/RPS 2.17 2.86 3.49 2.65 2.50 2.70 2.23 -1.80%
  QoQ % -24.13% -18.05% 31.70% 6.00% -7.41% 21.08% -
  Horiz. % 97.31% 128.25% 156.50% 118.83% 112.11% 121.08% 100.00%
P/EPS 11.23 15.97 12.98 11.09 9.41 11.10 7.38 32.20%
  QoQ % -29.68% 23.04% 17.04% 17.85% -15.23% 50.41% -
  Horiz. % 152.17% 216.40% 175.88% 150.27% 127.51% 150.41% 100.00%
EY 8.90 6.26 7.70 9.02 10.63 9.01 13.55 -24.38%
  QoQ % 42.17% -18.70% -14.63% -15.15% 17.98% -33.51% -
  Horiz. % 65.68% 46.20% 56.83% 66.57% 78.45% 66.49% 100.00%
DY 0.00 0.00 3.41 2.59 0.00 0.00 5.19 -
  QoQ % 0.00% 0.00% 31.66% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 65.70% 49.90% 0.00% 0.00% 100.00%
P/NAPS 1.86 2.31 2.29 1.64 1.61 1.66 1.42 19.66%
  QoQ % -19.48% 0.87% 39.63% 1.86% -3.01% 16.90% -
  Horiz. % 130.99% 162.68% 161.27% 115.49% 113.38% 116.90% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 21/11/14 28/08/14 21/05/14 12/02/14 15/11/13 27/08/13 -
Price 4.3600 4.3600 4.4400 4.0700 2.8500 6.3000 5.2400 -
P/RPS 2.53 2.72 3.52 3.49 2.49 2.90 2.43 2.72%
  QoQ % -6.99% -22.73% 0.86% 40.16% -14.14% 19.34% -
  Horiz. % 104.12% 111.93% 144.86% 143.62% 102.47% 119.34% 100.00%
P/EPS 13.13 15.14 13.10 14.61 9.38 11.93 8.02 38.78%
  QoQ % -13.28% 15.57% -10.34% 55.76% -21.37% 48.75% -
  Horiz. % 163.72% 188.78% 163.34% 182.17% 116.96% 148.75% 100.00%
EY 7.61 6.61 7.64 6.85 10.67 8.38 12.46 -27.95%
  QoQ % 15.13% -13.48% 11.53% -35.80% 27.33% -32.74% -
  Horiz. % 61.08% 53.05% 61.32% 54.98% 85.63% 67.26% 100.00%
DY 0.00 0.00 3.38 1.97 0.00 0.00 4.77 -
  QoQ % 0.00% 0.00% 71.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 70.86% 41.30% 0.00% 0.00% 100.00%
P/NAPS 2.17 2.19 2.31 2.16 1.60 1.78 1.55 25.07%
  QoQ % -0.91% -5.19% 6.94% 35.00% -10.11% 14.84% -
  Horiz. % 140.00% 141.29% 149.03% 139.35% 103.23% 114.84% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers