Highlights

[PTARAS] QoQ Annualized Quarter Result on 2015-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     1.10%    YoY -     20.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 133,958 143,048 242,999 260,857 276,608 256,776 201,907 -23.87%
  QoQ % -6.35% -41.13% -6.85% -5.69% 7.72% 27.18% -
  Horiz. % 66.35% 70.85% 120.35% 129.20% 137.00% 127.18% 100.00%
PBT 23,842 33,660 68,570 71,694 71,052 61,124 71,164 -51.67%
  QoQ % -29.17% -50.91% -4.36% 0.90% 16.24% -14.11% -
  Horiz. % 33.50% 47.30% 96.35% 100.75% 99.84% 85.89% 100.00%
Tax -5,336 -6,772 -16,649 -17,737 -17,684 -15,072 -16,927 -53.58%
  QoQ % 21.20% 59.32% 6.14% -0.30% -17.33% 10.96% -
  Horiz. % 31.52% 40.01% 98.36% 104.79% 104.47% 89.04% 100.00%
NP 18,506 26,888 51,921 53,957 53,368 46,052 54,237 -51.08%
  QoQ % -31.17% -48.21% -3.77% 1.10% 15.89% -15.09% -
  Horiz. % 34.12% 49.58% 95.73% 99.48% 98.40% 84.91% 100.00%
NP to SH 18,506 26,888 51,921 53,957 53,368 46,052 54,237 -51.08%
  QoQ % -31.17% -48.21% -3.77% 1.10% 15.89% -15.09% -
  Horiz. % 34.12% 49.58% 95.73% 99.48% 98.40% 84.91% 100.00%
Tax Rate 22.38 % 20.12 % 24.28 % 24.74 % 24.89 % 24.66 % 23.79 % -3.98%
  QoQ % 11.23% -17.13% -1.86% -0.60% 0.93% 3.66% -
  Horiz. % 94.07% 84.57% 102.06% 103.99% 104.62% 103.66% 100.00%
Total Cost 115,452 116,160 191,078 206,900 223,240 210,724 147,670 -15.09%
  QoQ % -0.61% -39.21% -7.65% -7.32% 5.94% 42.70% -
  Horiz. % 78.18% 78.66% 129.40% 140.11% 151.17% 142.70% 100.00%
Net Worth 336,029 352,495 343,452 340,189 323,101 318,206 307,182 6.15%
  QoQ % -4.67% 2.63% 0.96% 5.29% 1.54% 3.59% -
  Horiz. % 109.39% 114.75% 111.81% 110.74% 105.18% 103.59% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 29,024 15,047 - - 23,998 -
  QoQ % 0.00% 0.00% 92.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.94% 62.70% 0.00% 0.00% 100.00%
Div Payout % - % - % 55.90 % 27.89 % - % - % 44.25 % -
  QoQ % 0.00% 0.00% 100.43% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.33% 63.03% 0.00% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 336,029 352,495 343,452 340,189 323,101 318,206 307,182 6.15%
  QoQ % -4.67% 2.63% 0.96% 5.29% 1.54% 3.59% -
  Horiz. % 109.39% 114.75% 111.81% 110.74% 105.18% 103.59% 100.00%
NOSH 162,333 163,951 161,245 161,227 160,746 159,902 159,991 0.97%
  QoQ % -0.99% 1.68% 0.01% 0.30% 0.53% -0.06% -
  Horiz. % 101.46% 102.48% 100.78% 100.77% 100.47% 99.94% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.81 % 18.80 % 21.37 % 20.68 % 19.29 % 17.93 % 26.86 % -35.74%
  QoQ % -26.54% -12.03% 3.34% 7.21% 7.59% -33.25% -
  Horiz. % 51.41% 69.99% 79.56% 76.99% 71.82% 66.75% 100.00%
ROE 5.51 % 7.63 % 15.12 % 15.86 % 16.52 % 14.47 % 17.66 % -53.90%
  QoQ % -27.79% -49.54% -4.67% -4.00% 14.17% -18.06% -
  Horiz. % 31.20% 43.20% 85.62% 89.81% 93.54% 81.94% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 82.52 87.25 150.70 161.79 172.08 160.58 126.20 -24.61%
  QoQ % -5.42% -42.10% -6.85% -5.98% 7.16% 27.24% -
  Horiz. % 65.39% 69.14% 119.41% 128.20% 136.35% 127.24% 100.00%
EPS 11.40 16.40 32.20 33.47 33.20 28.80 33.90 -51.55%
  QoQ % -30.49% -49.07% -3.79% 0.81% 15.28% -15.04% -
  Horiz. % 33.63% 48.38% 94.99% 98.73% 97.94% 84.96% 100.00%
DPS 0.00 0.00 18.00 9.33 0.00 0.00 15.00 -
  QoQ % 0.00% 0.00% 92.93% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 62.20% 0.00% 0.00% 100.00%
NAPS 2.0700 2.1500 2.1300 2.1100 2.0100 1.9900 1.9200 5.13%
  QoQ % -3.72% 0.94% 0.95% 4.98% 1.01% 3.65% -
  Horiz. % 107.81% 111.98% 110.94% 109.90% 104.69% 103.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 80.76 86.24 146.50 157.27 166.77 154.81 121.73 -23.88%
  QoQ % -6.35% -41.13% -6.85% -5.70% 7.73% 27.17% -
  Horiz. % 66.34% 70.85% 120.35% 129.20% 137.00% 127.17% 100.00%
EPS 11.16 16.21 31.30 32.53 32.18 27.76 32.70 -51.07%
  QoQ % -31.15% -48.21% -3.78% 1.09% 15.92% -15.11% -
  Horiz. % 34.13% 49.57% 95.72% 99.48% 98.41% 84.89% 100.00%
DPS 0.00 0.00 17.50 9.07 0.00 0.00 14.47 -
  QoQ % 0.00% 0.00% 92.94% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.94% 62.68% 0.00% 0.00% 100.00%
NAPS 2.0259 2.1252 2.0707 2.0510 1.9480 1.9185 1.8520 6.15%
  QoQ % -4.67% 2.63% 0.96% 5.29% 1.54% 3.59% -
  Horiz. % 109.39% 114.75% 111.81% 110.75% 105.18% 103.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.3000 3.3300 3.7700 4.0300 3.7300 4.6000 4.4000 -
P/RPS 4.00 3.82 2.50 2.49 2.17 2.86 3.49 9.49%
  QoQ % 4.71% 52.80% 0.40% 14.75% -24.13% -18.05% -
  Horiz. % 114.61% 109.46% 71.63% 71.35% 62.18% 81.95% 100.00%
P/EPS 28.95 20.30 11.71 12.04 11.23 15.97 12.98 70.46%
  QoQ % 42.61% 73.36% -2.74% 7.21% -29.68% 23.04% -
  Horiz. % 223.04% 156.39% 90.22% 92.76% 86.52% 123.04% 100.00%
EY 3.45 4.92 8.54 8.30 8.90 6.26 7.70 -41.36%
  QoQ % -29.88% -42.39% 2.89% -6.74% 42.17% -18.70% -
  Horiz. % 44.81% 63.90% 110.91% 107.79% 115.58% 81.30% 100.00%
DY 0.00 0.00 4.77 2.32 0.00 0.00 3.41 -
  QoQ % 0.00% 0.00% 105.60% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 139.88% 68.04% 0.00% 0.00% 100.00%
P/NAPS 1.59 1.55 1.77 1.91 1.86 2.31 2.29 -21.54%
  QoQ % 2.58% -12.43% -7.33% 2.69% -19.48% 0.87% -
  Horiz. % 69.43% 67.69% 77.29% 83.41% 81.22% 100.87% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 20/11/15 26/08/15 15/05/15 24/02/15 21/11/14 28/08/14 -
Price 3.3900 3.5400 3.1100 4.0800 4.3600 4.3600 4.4400 -
P/RPS 4.11 4.06 2.06 2.52 2.53 2.72 3.52 10.85%
  QoQ % 1.23% 97.09% -18.25% -0.40% -6.99% -22.73% -
  Horiz. % 116.76% 115.34% 58.52% 71.59% 71.88% 77.27% 100.00%
P/EPS 29.74 21.59 9.66 12.19 13.13 15.14 13.10 72.48%
  QoQ % 37.75% 123.50% -20.75% -7.16% -13.28% 15.57% -
  Horiz. % 227.02% 164.81% 73.74% 93.05% 100.23% 115.57% 100.00%
EY 3.36 4.63 10.35 8.20 7.61 6.61 7.64 -42.08%
  QoQ % -27.43% -55.27% 26.22% 7.75% 15.13% -13.48% -
  Horiz. % 43.98% 60.60% 135.47% 107.33% 99.61% 86.52% 100.00%
DY 0.00 0.00 5.79 2.29 0.00 0.00 3.38 -
  QoQ % 0.00% 0.00% 152.84% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 171.30% 67.75% 0.00% 0.00% 100.00%
P/NAPS 1.64 1.65 1.46 1.93 2.17 2.19 2.31 -20.37%
  QoQ % -0.61% 13.01% -24.35% -11.06% -0.91% -5.19% -
  Horiz. % 71.00% 71.43% 63.20% 83.55% 93.94% 94.81% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers