Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2015-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     28.30%    YoY -     -4.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 95,948 66,979 35,762 242,999 195,643 138,304 64,194 30.69%
  QoQ % 43.25% 87.29% -85.28% 24.21% 41.46% 115.45% -
  Horiz. % 149.47% 104.34% 55.71% 378.54% 304.77% 215.45% 100.00%
PBT 16,291 11,921 8,415 68,570 53,771 35,526 15,281 4.36%
  QoQ % 36.66% 41.66% -87.73% 27.52% 51.36% 132.48% -
  Horiz. % 106.61% 78.01% 55.07% 448.73% 351.88% 232.48% 100.00%
Tax -3,645 -2,668 -1,693 -16,649 -13,303 -8,842 -3,768 -2.19%
  QoQ % -36.62% -57.59% 89.83% -25.15% -50.45% -134.66% -
  Horiz. % 96.74% 70.81% 44.93% 441.85% 353.05% 234.66% 100.00%
NP 12,646 9,253 6,722 51,921 40,468 26,684 11,513 6.45%
  QoQ % 36.67% 37.65% -87.05% 28.30% 51.66% 131.77% -
  Horiz. % 109.84% 80.37% 58.39% 450.98% 351.50% 231.77% 100.00%
NP to SH 12,646 9,253 6,722 51,921 40,468 26,684 11,513 6.45%
  QoQ % 36.67% 37.65% -87.05% 28.30% 51.66% 131.77% -
  Horiz. % 109.84% 80.37% 58.39% 450.98% 351.50% 231.77% 100.00%
Tax Rate 22.37 % 22.38 % 20.12 % 24.28 % 24.74 % 24.89 % 24.66 % -6.29%
  QoQ % -0.04% 11.23% -17.13% -1.86% -0.60% 0.93% -
  Horiz. % 90.71% 90.75% 81.59% 98.46% 100.32% 100.93% 100.00%
Total Cost 83,302 57,726 29,040 191,078 155,175 111,620 52,681 35.69%
  QoQ % 44.31% 98.78% -84.80% 23.14% 39.02% 111.88% -
  Horiz. % 158.13% 109.58% 55.12% 362.71% 294.56% 211.88% 100.00%
Net Worth 335,605 336,029 352,495 343,452 340,189 323,101 318,206 3.61%
  QoQ % -0.13% -4.67% 2.63% 0.96% 5.29% 1.54% -
  Horiz. % 105.47% 105.60% 110.78% 107.93% 106.91% 101.54% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 12,970 - - 29,024 11,285 - - -
  QoQ % 0.00% 0.00% 0.00% 157.17% 0.00% 0.00% -
  Horiz. % 114.92% 0.00% 0.00% 257.17% 100.00% - -
Div Payout % 102.56 % - % - % 55.90 % 27.89 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 100.43% 0.00% 0.00% -
  Horiz. % 367.73% 0.00% 0.00% 200.43% 100.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 335,605 336,029 352,495 343,452 340,189 323,101 318,206 3.61%
  QoQ % -0.13% -4.67% 2.63% 0.96% 5.29% 1.54% -
  Horiz. % 105.47% 105.60% 110.78% 107.93% 106.91% 101.54% 100.00%
NOSH 162,128 162,333 163,951 161,245 161,227 160,746 159,902 0.92%
  QoQ % -0.13% -0.99% 1.68% 0.01% 0.30% 0.53% -
  Horiz. % 101.39% 101.52% 102.53% 100.84% 100.83% 100.53% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.18 % 13.81 % 18.80 % 21.37 % 20.68 % 19.29 % 17.93 % -18.53%
  QoQ % -4.56% -26.54% -12.03% 3.34% 7.21% 7.59% -
  Horiz. % 73.51% 77.02% 104.85% 119.19% 115.34% 107.59% 100.00%
ROE 3.77 % 2.75 % 1.91 % 15.12 % 11.90 % 8.26 % 3.62 % 2.74%
  QoQ % 37.09% 43.98% -87.37% 27.06% 44.07% 128.18% -
  Horiz. % 104.14% 75.97% 52.76% 417.68% 328.73% 228.18% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 59.18 41.26 21.81 150.70 121.35 86.04 40.15 29.49%
  QoQ % 43.43% 89.18% -85.53% 24.19% 41.04% 114.30% -
  Horiz. % 147.40% 102.76% 54.32% 375.34% 302.24% 214.30% 100.00%
EPS 7.80 5.70 4.10 32.20 25.10 16.60 7.20 5.48%
  QoQ % 36.84% 39.02% -87.27% 28.29% 51.20% 130.56% -
  Horiz. % 108.33% 79.17% 56.94% 447.22% 348.61% 230.56% 100.00%
DPS 8.00 0.00 0.00 18.00 7.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 157.14% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 0.00% 257.14% 100.00% - -
NAPS 2.0700 2.0700 2.1500 2.1300 2.1100 2.0100 1.9900 2.66%
  QoQ % 0.00% -3.72% 0.94% 0.95% 4.98% 1.01% -
  Horiz. % 104.02% 104.02% 108.04% 107.04% 106.03% 101.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 57.85 40.38 21.56 146.50 117.95 83.38 38.70 30.70%
  QoQ % 43.26% 87.29% -85.28% 24.21% 41.46% 115.45% -
  Horiz. % 149.48% 104.34% 55.71% 378.55% 304.78% 215.45% 100.00%
EPS 7.62 5.58 4.05 31.30 24.40 16.09 6.94 6.42%
  QoQ % 36.56% 37.78% -87.06% 28.28% 51.65% 131.84% -
  Horiz. % 109.80% 80.40% 58.36% 451.01% 351.59% 231.84% 100.00%
DPS 7.82 0.00 0.00 17.50 6.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 157.35% 0.00% 0.00% -
  Horiz. % 115.00% 0.00% 0.00% 257.35% 100.00% - -
NAPS 2.0234 2.0259 2.1252 2.0707 2.0510 1.9480 1.9185 3.61%
  QoQ % -0.12% -4.67% 2.63% 0.96% 5.29% 1.54% -
  Horiz. % 105.47% 105.60% 110.77% 107.93% 106.91% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.6800 3.3000 3.3300 3.7700 4.0300 3.7300 4.6000 -
P/RPS 6.22 8.00 15.27 2.50 3.32 4.34 11.46 -33.44%
  QoQ % -22.25% -47.61% 510.80% -24.70% -23.50% -62.13% -
  Horiz. % 54.28% 69.81% 133.25% 21.82% 28.97% 37.87% 100.00%
P/EPS 47.18 57.89 81.22 11.71 16.06 22.47 63.89 -18.29%
  QoQ % -18.50% -28.72% 593.60% -27.09% -28.53% -64.83% -
  Horiz. % 73.85% 90.61% 127.12% 18.33% 25.14% 35.17% 100.00%
EY 2.12 1.73 1.23 8.54 6.23 4.45 1.57 22.15%
  QoQ % 22.54% 40.65% -85.60% 37.08% 40.00% 183.44% -
  Horiz. % 135.03% 110.19% 78.34% 543.95% 396.82% 283.44% 100.00%
DY 2.17 0.00 0.00 4.77 1.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 174.14% 0.00% 0.00% -
  Horiz. % 124.71% 0.00% 0.00% 274.14% 100.00% - -
P/NAPS 1.78 1.59 1.55 1.77 1.91 1.86 2.31 -15.94%
  QoQ % 11.95% 2.58% -12.43% -7.33% 2.69% -19.48% -
  Horiz. % 77.06% 68.83% 67.10% 76.62% 82.68% 80.52% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 22/02/16 20/11/15 26/08/15 15/05/15 24/02/15 21/11/14 -
Price 3.5300 3.3900 3.5400 3.1100 4.0800 4.3600 4.3600 -
P/RPS 5.96 8.22 16.23 2.06 3.36 5.07 10.86 -32.94%
  QoQ % -27.49% -49.35% 687.86% -38.69% -33.73% -53.31% -
  Horiz. % 54.88% 75.69% 149.45% 18.97% 30.94% 46.69% 100.00%
P/EPS 45.26 59.47 86.34 9.66 16.25 26.27 60.56 -17.63%
  QoQ % -23.89% -31.12% 793.79% -40.55% -38.14% -56.62% -
  Horiz. % 74.74% 98.20% 142.57% 15.95% 26.83% 43.38% 100.00%
EY 2.21 1.68 1.16 10.35 6.15 3.81 1.65 21.49%
  QoQ % 31.55% 44.83% -88.79% 68.29% 61.42% 130.91% -
  Horiz. % 133.94% 101.82% 70.30% 627.27% 372.73% 230.91% 100.00%
DY 2.27 0.00 0.00 5.79 1.72 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 236.63% 0.00% 0.00% -
  Horiz. % 131.98% 0.00% 0.00% 336.63% 100.00% - -
P/NAPS 1.71 1.64 1.65 1.46 1.93 2.17 2.19 -15.19%
  QoQ % 4.27% -0.61% 13.01% -24.35% -11.06% -0.91% -
  Horiz. % 78.08% 74.89% 75.34% 66.67% 88.13% 99.09% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

157  495  427  1131 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.46+0.03 
 VELESTO 0.1650.00 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.37+0.02 
 SERBADK-WA 0.26+0.01 
 AAX 0.07+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers