Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2011-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     45.72%    YoY -     56.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 136,112 91,048 38,599 125,936 80,030 48,601 23,212 224.83%
  QoQ % 49.49% 135.88% -69.35% 57.36% 64.67% 109.38% -
  Horiz. % 586.39% 392.25% 166.29% 542.55% 344.78% 209.38% 100.00%
PBT 42,515 31,523 14,786 39,657 26,342 19,608 9,896 164.04%
  QoQ % 34.87% 113.19% -62.72% 50.55% 34.34% 98.14% -
  Horiz. % 429.62% 318.54% 149.41% 400.74% 266.19% 198.14% 100.00%
Tax -8,397 -6,358 -2,654 -7,202 -4,070 -2,568 -1,095 288.39%
  QoQ % -32.07% -139.56% 63.15% -76.95% -58.49% -134.52% -
  Horiz. % 766.85% 580.64% 242.37% 657.72% 371.69% 234.52% 100.00%
NP 34,118 25,165 12,132 32,455 22,272 17,040 8,801 146.57%
  QoQ % 35.58% 107.43% -62.62% 45.72% 30.70% 93.61% -
  Horiz. % 387.66% 285.93% 137.85% 368.76% 253.06% 193.61% 100.00%
NP to SH 34,118 25,165 12,132 32,455 22,272 17,040 8,801 146.57%
  QoQ % 35.58% 107.43% -62.62% 45.72% 30.70% 93.61% -
  Horiz. % 387.66% 285.93% 137.85% 368.76% 253.06% 193.61% 100.00%
Tax Rate 19.75 % 20.17 % 17.95 % 18.16 % 15.45 % 13.10 % 11.07 % 47.05%
  QoQ % -2.08% 12.37% -1.16% 17.54% 17.94% 18.34% -
  Horiz. % 178.41% 182.20% 162.15% 164.05% 139.57% 118.34% 100.00%
Total Cost 101,994 65,883 26,467 93,481 57,758 31,561 14,411 268.19%
  QoQ % 54.81% 148.93% -71.69% 61.85% 83.00% 119.01% -
  Horiz. % 707.75% 457.17% 183.66% 648.68% 400.79% 219.01% 100.00%
Net Worth 160,361 159,883 217,918 220,373 209,901 204,000 199,222 -13.46%
  QoQ % 0.30% -26.63% -1.11% 4.99% 2.89% 2.40% -
  Horiz. % 80.49% 80.25% 109.38% 110.62% 105.36% 102.40% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 6,013 - - 15,225 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.50% 0.00% 0.00% 100.00% - - -
Div Payout % 17.63 % - % - % 46.91 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.58% 0.00% 0.00% 100.00% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 160,361 159,883 217,918 220,373 209,901 204,000 199,222 -13.46%
  QoQ % 0.30% -26.63% -1.11% 4.99% 2.89% 2.40% -
  Horiz. % 80.49% 80.25% 109.38% 110.62% 105.36% 102.40% 100.00%
NOSH 80,180 79,941 79,823 80,135 80,115 80,000 80,009 0.14%
  QoQ % 0.30% 0.15% -0.39% 0.03% 0.14% -0.01% -
  Horiz. % 100.21% 99.92% 99.77% 100.16% 100.13% 99.99% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 25.07 % 27.64 % 31.43 % 25.77 % 27.83 % 35.06 % 37.92 % -24.09%
  QoQ % -9.30% -12.06% 21.96% -7.40% -20.62% -7.54% -
  Horiz. % 66.11% 72.89% 82.89% 67.96% 73.39% 92.46% 100.00%
ROE 21.28 % 15.74 % 5.57 % 14.73 % 10.61 % 8.35 % 4.42 % 184.85%
  QoQ % 35.20% 182.59% -62.19% 38.83% 27.07% 88.91% -
  Horiz. % 481.45% 356.11% 126.02% 333.26% 240.05% 188.91% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 169.76 113.89 48.36 157.15 99.89 60.75 29.01 224.38%
  QoQ % 49.06% 135.50% -69.23% 57.32% 64.43% 109.41% -
  Horiz. % 585.18% 392.59% 166.70% 541.71% 344.33% 209.41% 100.00%
EPS 42.60 31.40 15.20 40.50 27.80 21.30 11.00 146.41%
  QoQ % 35.67% 106.58% -62.47% 45.68% 30.52% 93.64% -
  Horiz. % 387.27% 285.45% 138.18% 368.18% 252.73% 193.64% 100.00%
DPS 7.50 0.00 0.00 19.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.47% 0.00% 0.00% 100.00% - - -
NAPS 2.0000 2.0000 2.7300 2.7500 2.6200 2.5500 2.4900 -13.58%
  QoQ % 0.00% -26.74% -0.73% 4.96% 2.75% 2.41% -
  Horiz. % 80.32% 80.32% 109.64% 110.44% 105.22% 102.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 82.06 54.89 23.27 75.93 48.25 29.30 13.99 224.89%
  QoQ % 49.50% 135.88% -69.35% 57.37% 64.68% 109.44% -
  Horiz. % 586.56% 392.35% 166.33% 542.74% 344.89% 209.44% 100.00%
EPS 20.57 15.17 7.31 19.57 13.43 10.27 5.31 146.45%
  QoQ % 35.60% 107.52% -62.65% 45.72% 30.77% 93.41% -
  Horiz. % 387.38% 285.69% 137.66% 368.55% 252.92% 193.41% 100.00%
DPS 3.63 0.00 0.00 9.18 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.54% 0.00% 0.00% 100.00% - - -
NAPS 0.9668 0.9639 1.3138 1.3286 1.2655 1.2299 1.2011 -13.46%
  QoQ % 0.30% -26.63% -1.11% 4.99% 2.89% 2.40% -
  Horiz. % 80.49% 80.25% 109.38% 110.62% 105.36% 102.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.5800 2.1700 2.3600 2.3500 2.0700 1.9100 1.8300 -
P/RPS 1.52 1.91 4.88 1.50 2.07 3.14 6.31 -61.25%
  QoQ % -20.42% -60.86% 225.33% -27.54% -34.08% -50.24% -
  Horiz. % 24.09% 30.27% 77.34% 23.77% 32.81% 49.76% 100.00%
P/EPS 6.06 6.89 15.53 5.80 7.45 8.97 16.64 -48.97%
  QoQ % -12.05% -55.63% 167.76% -22.15% -16.95% -46.09% -
  Horiz. % 36.42% 41.41% 93.33% 34.86% 44.77% 53.91% 100.00%
EY 16.49 14.51 6.44 17.23 13.43 11.15 6.01 95.87%
  QoQ % 13.65% 125.31% -62.62% 28.29% 20.45% 85.52% -
  Horiz. % 274.38% 241.43% 107.15% 286.69% 223.46% 185.52% 100.00%
DY 2.91 0.00 0.00 8.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.97% 0.00% 0.00% 100.00% - - -
P/NAPS 1.29 1.09 0.86 0.85 0.79 0.75 0.73 46.11%
  QoQ % 18.35% 26.74% 1.18% 7.59% 5.33% 2.74% -
  Horiz. % 176.71% 149.32% 117.81% 116.44% 108.22% 102.74% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 21/02/12 28/10/11 23/08/11 06/05/11 10/02/11 04/11/10 -
Price 2.7900 2.5300 2.3800 2.2000 2.3100 2.0700 2.0300 -
P/RPS 1.64 2.22 4.92 1.40 2.31 3.41 7.00 -61.96%
  QoQ % -26.13% -54.88% 251.43% -39.39% -32.26% -51.29% -
  Horiz. % 23.43% 31.71% 70.29% 20.00% 33.00% 48.71% 100.00%
P/EPS 6.56 8.04 15.66 5.43 8.31 9.72 18.45 -49.78%
  QoQ % -18.41% -48.66% 188.40% -34.66% -14.51% -47.32% -
  Horiz. % 35.56% 43.58% 84.88% 29.43% 45.04% 52.68% 100.00%
EY 15.25 12.44 6.39 18.41 12.03 10.29 5.42 99.18%
  QoQ % 22.59% 94.68% -65.29% 53.03% 16.91% 89.85% -
  Horiz. % 281.37% 229.52% 117.90% 339.67% 221.96% 189.85% 100.00%
DY 2.69 0.00 0.00 8.64 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.13% 0.00% 0.00% 100.00% - - -
P/NAPS 1.40 1.27 0.87 0.80 0.88 0.81 0.82 42.80%
  QoQ % 10.24% 45.98% 8.75% -9.09% 8.64% -1.22% -
  Horiz. % 170.73% 154.88% 106.10% 97.56% 107.32% 98.78% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS