Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2013-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     44.67%    YoY -     16.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 140,161 91,272 43,380 172,845 122,139 79,705 43,686 117.69%
  QoQ % 53.56% 110.40% -74.90% 41.51% 53.24% 82.45% -
  Horiz. % 320.84% 208.93% 99.30% 395.65% 279.58% 182.45% 100.00%
PBT 45,706 32,025 14,130 67,152 47,137 29,492 18,866 80.48%
  QoQ % 42.72% 126.65% -78.96% 42.46% 59.83% 56.32% -
  Horiz. % 242.27% 169.75% 74.90% 355.94% 249.85% 156.32% 100.00%
Tax -12,173 -7,754 -3,586 -14,835 -10,973 -6,961 -4,555 92.69%
  QoQ % -56.99% -116.23% 75.83% -35.20% -57.64% -52.82% -
  Horiz. % 267.24% 170.23% 78.73% 325.69% 240.90% 152.82% 100.00%
NP 33,533 24,271 10,544 52,317 36,164 22,531 14,311 76.51%
  QoQ % 38.16% 130.19% -79.85% 44.67% 60.51% 57.44% -
  Horiz. % 234.32% 169.60% 73.68% 365.57% 252.70% 157.44% 100.00%
NP to SH 33,533 24,271 10,544 52,317 36,164 22,531 14,311 76.51%
  QoQ % 38.16% 130.19% -79.85% 44.67% 60.51% 57.44% -
  Horiz. % 234.32% 169.60% 73.68% 365.57% 252.70% 157.44% 100.00%
Tax Rate 26.63 % 24.21 % 25.38 % 22.09 % 23.28 % 23.60 % 24.14 % 6.77%
  QoQ % 10.00% -4.61% 14.89% -5.11% -1.36% -2.24% -
  Horiz. % 110.31% 100.29% 105.14% 91.51% 96.44% 97.76% 100.00%
Total Cost 106,628 67,001 32,836 120,528 85,975 57,174 29,375 136.38%
  QoQ % 59.14% 104.05% -72.76% 40.19% 50.37% 94.63% -
  Horiz. % 362.99% 228.09% 111.78% 410.31% 292.68% 194.63% 100.00%
Net Worth 301,636 284,226 282,770 271,599 267,229 240,333 251,042 13.03%
  QoQ % 6.13% 0.51% 4.11% 1.64% 11.19% -4.27% -
  Horiz. % 120.15% 113.22% 112.64% 108.19% 106.45% 95.73% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 9,626 - - 20,029 8,000 - - -
  QoQ % 0.00% 0.00% 0.00% 150.34% 0.00% 0.00% -
  Horiz. % 120.32% 0.00% 0.00% 250.34% 100.00% - -
Div Payout % 28.71 % - % - % 38.28 % 22.12 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 73.06% 0.00% 0.00% -
  Horiz. % 129.79% 0.00% 0.00% 173.06% 100.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 301,636 284,226 282,770 271,599 267,229 240,333 251,042 13.03%
  QoQ % 6.13% 0.51% 4.11% 1.64% 11.19% -4.27% -
  Horiz. % 120.15% 113.22% 112.64% 108.19% 106.45% 95.73% 100.00%
NOSH 160,444 159,677 79,878 80,117 80,008 80,111 79,949 59.17%
  QoQ % 0.48% 99.90% -0.30% 0.14% -0.13% 0.20% -
  Horiz. % 200.68% 199.72% 99.91% 100.21% 100.07% 100.20% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.92 % 26.59 % 24.31 % 30.27 % 29.61 % 28.27 % 32.76 % -18.93%
  QoQ % -10.04% 9.38% -19.69% 2.23% 4.74% -13.71% -
  Horiz. % 73.02% 81.17% 74.21% 92.40% 90.38% 86.29% 100.00%
ROE 11.12 % 8.54 % 3.73 % 19.26 % 13.53 % 9.37 % 5.70 % 56.19%
  QoQ % 30.21% 128.95% -80.63% 42.35% 44.40% 64.39% -
  Horiz. % 195.09% 149.82% 65.44% 337.89% 237.37% 164.39% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 87.36 57.16 54.31 215.74 152.66 99.49 54.64 36.77%
  QoQ % 52.83% 5.25% -74.83% 41.32% 53.44% 82.08% -
  Horiz. % 159.88% 104.61% 99.40% 394.84% 279.39% 182.08% 100.00%
EPS 20.90 15.20 13.20 65.30 45.20 14.00 17.90 10.89%
  QoQ % 37.50% 15.15% -79.79% 44.47% 222.86% -21.79% -
  Horiz. % 116.76% 84.92% 73.74% 364.80% 252.51% 78.21% 100.00%
DPS 6.00 0.00 0.00 25.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 150.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 0.00% 250.00% 100.00% - -
NAPS 1.8800 1.7800 3.5400 3.3900 3.3400 3.0000 3.1400 -28.99%
  QoQ % 5.62% -49.72% 4.42% 1.50% 11.33% -4.46% -
  Horiz. % 59.87% 56.69% 112.74% 107.96% 106.37% 95.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 163,705
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 85.62 55.75 26.50 105.58 74.61 48.69 26.69 117.67%
  QoQ % 53.58% 110.38% -74.90% 41.51% 53.23% 82.43% -
  Horiz. % 320.79% 208.88% 99.29% 395.58% 279.54% 182.43% 100.00%
EPS 20.48 14.83 6.44 31.96 22.09 13.76 8.74 76.51%
  QoQ % 38.10% 130.28% -79.85% 44.68% 60.54% 57.44% -
  Horiz. % 234.32% 169.68% 73.68% 365.68% 252.75% 157.44% 100.00%
DPS 5.88 0.00 0.00 12.24 4.89 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 150.31% 0.00% 0.00% -
  Horiz. % 120.25% 0.00% 0.00% 250.31% 100.00% - -
NAPS 1.8426 1.7362 1.7273 1.6591 1.6324 1.4681 1.5335 13.04%
  QoQ % 6.13% 0.52% 4.11% 1.64% 11.19% -4.26% -
  Horiz. % 120.16% 113.22% 112.64% 108.19% 106.45% 95.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.0900 2.8600 5.8600 4.8200 2.9600 3.0800 3.0200 -
P/RPS 3.54 5.00 10.79 2.23 1.94 3.10 5.53 -25.74%
  QoQ % -29.20% -53.66% 383.86% 14.95% -37.42% -43.94% -
  Horiz. % 64.01% 90.42% 195.12% 40.33% 35.08% 56.06% 100.00%
P/EPS 14.78 18.82 44.39 7.38 6.55 10.95 16.87 -8.45%
  QoQ % -21.47% -57.60% 501.49% 12.67% -40.18% -35.09% -
  Horiz. % 87.61% 111.56% 263.13% 43.75% 38.83% 64.91% 100.00%
EY 6.76 5.31 2.25 13.55 15.27 9.13 5.93 9.13%
  QoQ % 27.31% 136.00% -83.39% -11.26% 67.25% 53.96% -
  Horiz. % 114.00% 89.54% 37.94% 228.50% 257.50% 153.96% 100.00%
DY 1.94 0.00 0.00 5.19 3.38 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 53.55% 0.00% 0.00% -
  Horiz. % 57.40% 0.00% 0.00% 153.55% 100.00% - -
P/NAPS 1.64 1.61 1.66 1.42 0.89 1.03 0.96 42.95%
  QoQ % 1.86% -3.01% 16.90% 59.55% -13.59% 7.29% -
  Horiz. % 170.83% 167.71% 172.92% 147.92% 92.71% 107.29% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 12/02/14 15/11/13 27/08/13 17/05/13 18/02/13 08/11/12 -
Price 4.0700 2.8500 6.3000 5.2400 3.7700 2.9300 3.1600 -
P/RPS 4.66 4.99 11.60 2.43 2.47 2.94 5.78 -13.39%
  QoQ % -6.61% -56.98% 377.37% -1.62% -15.99% -49.13% -
  Horiz. % 80.62% 86.33% 200.69% 42.04% 42.73% 50.87% 100.00%
P/EPS 19.47 18.75 47.73 8.02 8.34 10.42 17.65 6.77%
  QoQ % 3.84% -60.72% 495.14% -3.84% -19.96% -40.96% -
  Horiz. % 110.31% 106.23% 270.42% 45.44% 47.25% 59.04% 100.00%
EY 5.14 5.33 2.10 12.46 11.99 9.60 5.66 -6.23%
  QoQ % -3.56% 153.81% -83.15% 3.92% 24.90% 69.61% -
  Horiz. % 90.81% 94.17% 37.10% 220.14% 211.84% 169.61% 100.00%
DY 1.47 0.00 0.00 4.77 2.65 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 80.00% 0.00% 0.00% -
  Horiz. % 55.47% 0.00% 0.00% 180.00% 100.00% - -
P/NAPS 2.16 1.60 1.78 1.55 1.13 0.98 1.01 66.07%
  QoQ % 35.00% -10.11% 14.84% 37.17% 15.31% -2.97% -
  Horiz. % 213.86% 158.42% 176.24% 153.47% 111.88% 97.03% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers