Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2012-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     31.59%    YoY -     38.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 122,139 79,705 43,686 185,172 136,112 91,048 38,599 115.38%
  QoQ % 53.24% 82.45% -76.41% 36.04% 49.49% 135.88% -
  Horiz. % 316.43% 206.49% 113.18% 479.73% 352.63% 235.88% 100.00%
PBT 47,137 29,492 18,866 57,864 42,515 31,523 14,786 116.46%
  QoQ % 59.83% 56.32% -67.40% 36.10% 34.87% 113.19% -
  Horiz. % 318.79% 199.46% 127.59% 391.34% 287.54% 213.19% 100.00%
Tax -10,973 -6,961 -4,555 -12,967 -8,397 -6,358 -2,654 157.38%
  QoQ % -57.64% -52.82% 64.87% -54.42% -32.07% -139.56% -
  Horiz. % 413.45% 262.28% 171.63% 488.58% 316.39% 239.56% 100.00%
NP 36,164 22,531 14,311 44,897 34,118 25,165 12,132 106.99%
  QoQ % 60.51% 57.44% -68.12% 31.59% 35.58% 107.43% -
  Horiz. % 298.09% 185.72% 117.96% 370.07% 281.22% 207.43% 100.00%
NP to SH 36,164 22,531 14,311 44,897 34,118 25,165 12,132 106.99%
  QoQ % 60.51% 57.44% -68.12% 31.59% 35.58% 107.43% -
  Horiz. % 298.09% 185.72% 117.96% 370.07% 281.22% 207.43% 100.00%
Tax Rate 23.28 % 23.60 % 24.14 % 22.41 % 19.75 % 20.17 % 17.95 % 18.91%
  QoQ % -1.36% -2.24% 7.72% 13.47% -2.08% 12.37% -
  Horiz. % 129.69% 131.48% 134.48% 124.85% 110.03% 112.37% 100.00%
Total Cost 85,975 57,174 29,375 140,275 101,994 65,883 26,467 119.18%
  QoQ % 50.37% 94.63% -79.06% 37.53% 54.81% 148.93% -
  Horiz. % 324.84% 216.02% 110.99% 530.00% 385.36% 248.93% 100.00%
Net Worth 267,229 240,333 251,042 238,038 160,361 159,883 217,918 14.55%
  QoQ % 11.19% -4.27% 5.46% 48.44% 0.30% -26.63% -
  Horiz. % 122.63% 110.29% 115.20% 109.23% 73.59% 73.37% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 8,000 - - 16,029 6,013 - - -
  QoQ % 0.00% 0.00% 0.00% 166.56% 0.00% 0.00% -
  Horiz. % 133.05% 0.00% 0.00% 266.56% 100.00% - -
Div Payout % 22.12 % - % - % 35.70 % 17.63 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 102.50% 0.00% 0.00% -
  Horiz. % 125.47% 0.00% 0.00% 202.50% 100.00% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 267,229 240,333 251,042 238,038 160,361 159,883 217,918 14.55%
  QoQ % 11.19% -4.27% 5.46% 48.44% 0.30% -26.63% -
  Horiz. % 122.63% 110.29% 115.20% 109.23% 73.59% 73.37% 100.00%
NOSH 80,008 80,111 79,949 80,147 80,180 79,941 79,823 0.15%
  QoQ % -0.13% 0.20% -0.25% -0.04% 0.30% 0.15% -
  Horiz. % 100.23% 100.36% 100.16% 100.41% 100.45% 100.15% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 29.61 % 28.27 % 32.76 % 24.25 % 25.07 % 27.64 % 31.43 % -3.90%
  QoQ % 4.74% -13.71% 35.09% -3.27% -9.30% -12.06% -
  Horiz. % 94.21% 89.95% 104.23% 77.16% 79.76% 87.94% 100.00%
ROE 13.53 % 9.37 % 5.70 % 18.86 % 21.28 % 15.74 % 5.57 % 80.60%
  QoQ % 44.40% 64.39% -69.78% -11.37% 35.20% 182.59% -
  Horiz. % 242.91% 168.22% 102.33% 338.60% 382.05% 282.59% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 152.66 99.49 54.64 231.04 169.76 113.89 48.36 115.04%
  QoQ % 53.44% 82.08% -76.35% 36.10% 49.06% 135.50% -
  Horiz. % 315.67% 205.73% 112.99% 477.75% 351.03% 235.50% 100.00%
EPS 45.20 14.00 17.90 56.10 42.60 31.40 15.20 106.65%
  QoQ % 222.86% -21.79% -68.09% 31.69% 35.67% 106.58% -
  Horiz. % 297.37% 92.11% 117.76% 369.08% 280.26% 206.58% 100.00%
DPS 10.00 0.00 0.00 20.00 7.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 166.67% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 266.67% 100.00% - -
NAPS 3.3400 3.0000 3.1400 2.9700 2.0000 2.0000 2.7300 14.38%
  QoQ % 11.33% -4.46% 5.72% 48.50% 0.00% -26.74% -
  Horiz. % 122.34% 109.89% 115.02% 108.79% 73.26% 73.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 73.64 48.05 26.34 111.64 82.06 54.89 23.27 115.40%
  QoQ % 53.26% 82.42% -76.41% 36.05% 49.50% 135.88% -
  Horiz. % 316.46% 206.49% 113.19% 479.76% 352.64% 235.88% 100.00%
EPS 21.80 13.58 8.63 27.07 20.57 15.17 7.31 107.05%
  QoQ % 60.53% 57.36% -68.12% 31.60% 35.60% 107.52% -
  Horiz. % 298.22% 185.77% 118.06% 370.31% 281.40% 207.52% 100.00%
DPS 4.82 0.00 0.00 9.66 3.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 166.12% 0.00% 0.00% -
  Horiz. % 132.78% 0.00% 0.00% 266.12% 100.00% - -
NAPS 1.6111 1.4490 1.5135 1.4351 0.9668 0.9639 1.3138 14.55%
  QoQ % 11.19% -4.26% 5.46% 48.44% 0.30% -26.63% -
  Horiz. % 122.63% 110.29% 115.20% 109.23% 73.59% 73.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.9600 3.0800 3.0200 2.6900 2.5800 2.1700 2.3600 -
P/RPS 1.94 3.10 5.53 1.16 1.52 1.91 4.88 -45.90%
  QoQ % -37.42% -43.94% 376.72% -23.68% -20.42% -60.86% -
  Horiz. % 39.75% 63.52% 113.32% 23.77% 31.15% 39.14% 100.00%
P/EPS 6.55 10.95 16.87 4.80 6.06 6.89 15.53 -43.73%
  QoQ % -40.18% -35.09% 251.46% -20.79% -12.05% -55.63% -
  Horiz. % 42.18% 70.51% 108.63% 30.91% 39.02% 44.37% 100.00%
EY 15.27 9.13 5.93 20.82 16.49 14.51 6.44 77.72%
  QoQ % 67.25% 53.96% -71.52% 26.26% 13.65% 125.31% -
  Horiz. % 237.11% 141.77% 92.08% 323.29% 256.06% 225.31% 100.00%
DY 3.38 0.00 0.00 7.43 2.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 155.33% 0.00% 0.00% -
  Horiz. % 116.15% 0.00% 0.00% 255.33% 100.00% - -
P/NAPS 0.89 1.03 0.96 0.91 1.29 1.09 0.86 2.31%
  QoQ % -13.59% 7.29% 5.49% -29.46% 18.35% 26.74% -
  Horiz. % 103.49% 119.77% 111.63% 105.81% 150.00% 126.74% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 18/02/13 08/11/12 28/08/12 18/05/12 21/02/12 28/10/11 -
Price 3.7700 2.9300 3.1600 2.8200 2.7900 2.5300 2.3800 -
P/RPS 2.47 2.94 5.78 1.22 1.64 2.22 4.92 -36.81%
  QoQ % -15.99% -49.13% 373.77% -25.61% -26.13% -54.88% -
  Horiz. % 50.20% 59.76% 117.48% 24.80% 33.33% 45.12% 100.00%
P/EPS 8.34 10.42 17.65 5.03 6.56 8.04 15.66 -34.27%
  QoQ % -19.96% -40.96% 250.89% -23.32% -18.41% -48.66% -
  Horiz. % 53.26% 66.54% 112.71% 32.12% 41.89% 51.34% 100.00%
EY 11.99 9.60 5.66 19.86 15.25 12.44 6.39 52.07%
  QoQ % 24.90% 69.61% -71.50% 30.23% 22.59% 94.68% -
  Horiz. % 187.64% 150.23% 88.58% 310.80% 238.65% 194.68% 100.00%
DY 2.65 0.00 0.00 7.09 2.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 163.57% 0.00% 0.00% -
  Horiz. % 98.51% 0.00% 0.00% 263.57% 100.00% - -
P/NAPS 1.13 0.98 1.01 0.95 1.40 1.27 0.87 19.02%
  QoQ % 15.31% -2.97% 6.32% -32.14% 10.24% 45.98% -
  Horiz. % 129.89% 112.64% 116.09% 109.20% 160.92% 145.98% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers