Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2014-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     61.74%    YoY -     3.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 195,643 138,304 64,194 201,907 140,161 91,272 43,380 173.22%
  QoQ % 41.46% 115.45% -68.21% 44.05% 53.56% 110.40% -
  Horiz. % 451.00% 318.82% 147.98% 465.44% 323.10% 210.40% 100.00%
PBT 53,771 35,526 15,281 71,164 45,706 32,025 14,130 143.94%
  QoQ % 51.36% 132.48% -78.53% 55.70% 42.72% 126.65% -
  Horiz. % 380.54% 251.42% 108.15% 503.64% 323.47% 226.65% 100.00%
Tax -13,303 -8,842 -3,768 -16,927 -12,173 -7,754 -3,586 139.83%
  QoQ % -50.45% -134.66% 77.74% -39.05% -56.99% -116.23% -
  Horiz. % 370.97% 246.57% 105.08% 472.03% 339.46% 216.23% 100.00%
NP 40,468 26,684 11,513 54,237 33,533 24,271 10,544 145.34%
  QoQ % 51.66% 131.77% -78.77% 61.74% 38.16% 130.19% -
  Horiz. % 383.80% 253.07% 109.19% 514.39% 318.03% 230.19% 100.00%
NP to SH 40,468 26,684 11,513 54,237 33,533 24,271 10,544 145.34%
  QoQ % 51.66% 131.77% -78.77% 61.74% 38.16% 130.19% -
  Horiz. % 383.80% 253.07% 109.19% 514.39% 318.03% 230.19% 100.00%
Tax Rate 24.74 % 24.89 % 24.66 % 23.79 % 26.63 % 24.21 % 25.38 % -1.69%
  QoQ % -0.60% 0.93% 3.66% -10.66% 10.00% -4.61% -
  Horiz. % 97.48% 98.07% 97.16% 93.74% 104.93% 95.39% 100.00%
Total Cost 155,175 111,620 52,681 147,670 106,628 67,001 32,836 181.88%
  QoQ % 39.02% 111.88% -64.33% 38.49% 59.14% 104.05% -
  Horiz. % 472.58% 339.93% 160.44% 449.72% 324.73% 204.05% 100.00%
Net Worth 340,189 323,101 318,206 307,182 301,636 284,226 282,770 13.13%
  QoQ % 5.29% 1.54% 3.59% 1.84% 6.13% 0.51% -
  Horiz. % 120.31% 114.26% 112.53% 108.63% 106.67% 100.51% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 11,285 - - 23,998 9,626 - - -
  QoQ % 0.00% 0.00% 0.00% 149.29% 0.00% 0.00% -
  Horiz. % 117.24% 0.00% 0.00% 249.29% 100.00% - -
Div Payout % 27.89 % - % - % 44.25 % 28.71 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 54.13% 0.00% 0.00% -
  Horiz. % 97.14% 0.00% 0.00% 154.13% 100.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 340,189 323,101 318,206 307,182 301,636 284,226 282,770 13.13%
  QoQ % 5.29% 1.54% 3.59% 1.84% 6.13% 0.51% -
  Horiz. % 120.31% 114.26% 112.53% 108.63% 106.67% 100.51% 100.00%
NOSH 161,227 160,746 159,902 159,991 160,444 159,677 79,878 59.78%
  QoQ % 0.30% 0.53% -0.06% -0.28% 0.48% 99.90% -
  Horiz. % 201.84% 201.24% 200.18% 200.29% 200.86% 199.90% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 20.68 % 19.29 % 17.93 % 26.86 % 23.92 % 26.59 % 24.31 % -10.23%
  QoQ % 7.21% 7.59% -33.25% 12.29% -10.04% 9.38% -
  Horiz. % 85.07% 79.35% 73.76% 110.49% 98.40% 109.38% 100.00%
ROE 11.90 % 8.26 % 3.62 % 17.66 % 11.12 % 8.54 % 3.73 % 116.87%
  QoQ % 44.07% 128.18% -79.50% 58.81% 30.21% 128.95% -
  Horiz. % 319.03% 221.45% 97.05% 473.46% 298.12% 228.95% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 121.35 86.04 40.15 126.20 87.36 57.16 54.31 71.00%
  QoQ % 41.04% 114.30% -68.19% 44.46% 52.83% 5.25% -
  Horiz. % 223.44% 158.42% 73.93% 232.37% 160.85% 105.25% 100.00%
EPS 25.10 16.60 7.20 33.90 20.90 15.20 13.20 53.55%
  QoQ % 51.20% 130.56% -78.76% 62.20% 37.50% 15.15% -
  Horiz. % 190.15% 125.76% 54.55% 256.82% 158.33% 115.15% 100.00%
DPS 7.00 0.00 0.00 15.00 6.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 150.00% 0.00% 0.00% -
  Horiz. % 116.67% 0.00% 0.00% 250.00% 100.00% - -
NAPS 2.1100 2.0100 1.9900 1.9200 1.8800 1.7800 3.5400 -29.20%
  QoQ % 4.98% 1.01% 3.65% 2.13% 5.62% -49.72% -
  Horiz. % 59.60% 56.78% 56.21% 54.24% 53.11% 50.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 119.29 84.33 39.14 123.11 85.46 55.65 26.45 173.22%
  QoQ % 41.46% 115.46% -68.21% 44.06% 53.57% 110.40% -
  Horiz. % 451.00% 318.83% 147.98% 465.44% 323.10% 210.40% 100.00%
EPS 24.68 16.27 7.02 33.07 20.45 14.80 6.43 145.35%
  QoQ % 51.69% 131.77% -78.77% 61.71% 38.18% 130.17% -
  Horiz. % 383.83% 253.03% 109.18% 514.31% 318.04% 230.17% 100.00%
DPS 6.88 0.00 0.00 14.63 5.87 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 149.23% 0.00% 0.00% -
  Horiz. % 117.21% 0.00% 0.00% 249.23% 100.00% - -
NAPS 2.0743 1.9701 1.9403 1.8731 1.8392 1.7331 1.7242 13.13%
  QoQ % 5.29% 1.54% 3.59% 1.84% 6.12% 0.52% -
  Horiz. % 120.31% 114.26% 112.53% 108.64% 106.67% 100.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.0300 3.7300 4.6000 4.4000 3.0900 2.8600 5.8600 -
P/RPS 3.32 4.34 11.46 3.49 3.54 5.00 10.79 -54.46%
  QoQ % -23.50% -62.13% 228.37% -1.41% -29.20% -53.66% -
  Horiz. % 30.77% 40.22% 106.21% 32.34% 32.81% 46.34% 100.00%
P/EPS 16.06 22.47 63.89 12.98 14.78 18.82 44.39 -49.26%
  QoQ % -28.53% -64.83% 392.22% -12.18% -21.47% -57.60% -
  Horiz. % 36.18% 50.62% 143.93% 29.24% 33.30% 42.40% 100.00%
EY 6.23 4.45 1.57 7.70 6.76 5.31 2.25 97.31%
  QoQ % 40.00% 183.44% -79.61% 13.91% 27.31% 136.00% -
  Horiz. % 276.89% 197.78% 69.78% 342.22% 300.44% 236.00% 100.00%
DY 1.74 0.00 0.00 3.41 1.94 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 75.77% 0.00% 0.00% -
  Horiz. % 89.69% 0.00% 0.00% 175.77% 100.00% - -
P/NAPS 1.91 1.86 2.31 2.29 1.64 1.61 1.66 9.81%
  QoQ % 2.69% -19.48% 0.87% 39.63% 1.86% -3.01% -
  Horiz. % 115.06% 112.05% 139.16% 137.95% 98.80% 96.99% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 24/02/15 21/11/14 28/08/14 21/05/14 12/02/14 15/11/13 -
Price 4.0800 4.3600 4.3600 4.4400 4.0700 2.8500 6.3000 -
P/RPS 3.36 5.07 10.86 3.52 4.66 4.99 11.60 -56.26%
  QoQ % -33.73% -53.31% 208.52% -24.46% -6.61% -56.98% -
  Horiz. % 28.97% 43.71% 93.62% 30.34% 40.17% 43.02% 100.00%
P/EPS 16.25 26.27 60.56 13.10 19.47 18.75 47.73 -51.27%
  QoQ % -38.14% -56.62% 362.29% -32.72% 3.84% -60.72% -
  Horiz. % 34.05% 55.04% 126.88% 27.45% 40.79% 39.28% 100.00%
EY 6.15 3.81 1.65 7.64 5.14 5.33 2.10 104.83%
  QoQ % 61.42% 130.91% -78.40% 48.64% -3.56% 153.81% -
  Horiz. % 292.86% 181.43% 78.57% 363.81% 244.76% 253.81% 100.00%
DY 1.72 0.00 0.00 3.38 1.47 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 129.93% 0.00% 0.00% -
  Horiz. % 117.01% 0.00% 0.00% 229.93% 100.00% - -
P/NAPS 1.93 2.17 2.19 2.31 2.16 1.60 1.78 5.55%
  QoQ % -11.06% -0.91% -5.19% 6.94% 35.00% -10.11% -
  Horiz. % 108.43% 121.91% 123.03% 129.78% 121.35% 89.89% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers