Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2011-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -62.62%    YoY -     37.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 185,172 136,112 91,048 38,599 125,936 80,030 48,601 144.14%
  QoQ % 36.04% 49.49% 135.88% -69.35% 57.36% 64.67% -
  Horiz. % 381.00% 280.06% 187.34% 79.42% 259.12% 164.67% 100.00%
PBT 57,864 42,515 31,523 14,786 39,657 26,342 19,608 105.87%
  QoQ % 36.10% 34.87% 113.19% -62.72% 50.55% 34.34% -
  Horiz. % 295.10% 216.82% 160.77% 75.41% 202.25% 134.34% 100.00%
Tax -12,967 -8,397 -6,358 -2,654 -7,202 -4,070 -2,568 194.62%
  QoQ % -54.42% -32.07% -139.56% 63.15% -76.95% -58.49% -
  Horiz. % 504.95% 326.99% 247.59% 103.35% 280.45% 158.49% 100.00%
NP 44,897 34,118 25,165 12,132 32,455 22,272 17,040 90.88%
  QoQ % 31.59% 35.58% 107.43% -62.62% 45.72% 30.70% -
  Horiz. % 263.48% 200.22% 147.68% 71.20% 190.46% 130.70% 100.00%
NP to SH 44,897 34,118 25,165 12,132 32,455 22,272 17,040 90.88%
  QoQ % 31.59% 35.58% 107.43% -62.62% 45.72% 30.70% -
  Horiz. % 263.48% 200.22% 147.68% 71.20% 190.46% 130.70% 100.00%
Tax Rate 22.41 % 19.75 % 20.17 % 17.95 % 18.16 % 15.45 % 13.10 % 43.08%
  QoQ % 13.47% -2.08% 12.37% -1.16% 17.54% 17.94% -
  Horiz. % 171.07% 150.76% 153.97% 137.02% 138.63% 117.94% 100.00%
Total Cost 140,275 101,994 65,883 26,467 93,481 57,758 31,561 170.57%
  QoQ % 37.53% 54.81% 148.93% -71.69% 61.85% 83.00% -
  Horiz. % 444.46% 323.16% 208.75% 83.86% 296.19% 183.00% 100.00%
Net Worth 238,038 160,361 159,883 217,918 220,373 209,901 204,000 10.85%
  QoQ % 48.44% 0.30% -26.63% -1.11% 4.99% 2.89% -
  Horiz. % 116.69% 78.61% 78.37% 106.82% 108.03% 102.89% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 16,029 6,013 - - 15,225 - - -
  QoQ % 166.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.28% 39.50% 0.00% 0.00% 100.00% - -
Div Payout % 35.70 % 17.63 % - % - % 46.91 % - % - % -
  QoQ % 102.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.10% 37.58% 0.00% 0.00% 100.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 238,038 160,361 159,883 217,918 220,373 209,901 204,000 10.85%
  QoQ % 48.44% 0.30% -26.63% -1.11% 4.99% 2.89% -
  Horiz. % 116.69% 78.61% 78.37% 106.82% 108.03% 102.89% 100.00%
NOSH 80,147 80,180 79,941 79,823 80,135 80,115 80,000 0.12%
  QoQ % -0.04% 0.30% 0.15% -0.39% 0.03% 0.14% -
  Horiz. % 100.18% 100.23% 99.93% 99.78% 100.17% 100.14% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 24.25 % 25.07 % 27.64 % 31.43 % 25.77 % 27.83 % 35.06 % -21.81%
  QoQ % -3.27% -9.30% -12.06% 21.96% -7.40% -20.62% -
  Horiz. % 69.17% 71.51% 78.84% 89.65% 73.50% 79.38% 100.00%
ROE 18.86 % 21.28 % 15.74 % 5.57 % 14.73 % 10.61 % 8.35 % 72.23%
  QoQ % -11.37% 35.20% 182.59% -62.19% 38.83% 27.07% -
  Horiz. % 225.87% 254.85% 188.50% 66.71% 176.41% 127.07% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 231.04 169.76 113.89 48.36 157.15 99.89 60.75 143.85%
  QoQ % 36.10% 49.06% 135.50% -69.23% 57.32% 64.43% -
  Horiz. % 380.31% 279.44% 187.47% 79.60% 258.68% 164.43% 100.00%
EPS 56.10 42.60 31.40 15.20 40.50 27.80 21.30 90.83%
  QoQ % 31.69% 35.67% 106.58% -62.47% 45.68% 30.52% -
  Horiz. % 263.38% 200.00% 147.42% 71.36% 190.14% 130.52% 100.00%
DPS 20.00 7.50 0.00 0.00 19.00 0.00 0.00 -
  QoQ % 166.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 39.47% 0.00% 0.00% 100.00% - -
NAPS 2.9700 2.0000 2.0000 2.7300 2.7500 2.6200 2.5500 10.71%
  QoQ % 48.50% 0.00% -26.74% -0.73% 4.96% 2.75% -
  Horiz. % 116.47% 78.43% 78.43% 107.06% 107.84% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 111.64 82.06 54.89 23.27 75.93 48.25 29.30 144.15%
  QoQ % 36.05% 49.50% 135.88% -69.35% 57.37% 64.68% -
  Horiz. % 381.02% 280.07% 187.34% 79.42% 259.15% 164.68% 100.00%
EPS 27.07 20.57 15.17 7.31 19.57 13.43 10.27 90.93%
  QoQ % 31.60% 35.60% 107.52% -62.65% 45.72% 30.77% -
  Horiz. % 263.58% 200.29% 147.71% 71.18% 190.55% 130.77% 100.00%
DPS 9.66 3.63 0.00 0.00 9.18 0.00 0.00 -
  QoQ % 166.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.23% 39.54% 0.00% 0.00% 100.00% - -
NAPS 1.4351 0.9668 0.9639 1.3138 1.3286 1.2655 1.2299 10.84%
  QoQ % 48.44% 0.30% -26.63% -1.11% 4.99% 2.89% -
  Horiz. % 116.68% 78.61% 78.37% 106.82% 108.03% 102.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.6900 2.5800 2.1700 2.3600 2.3500 2.0700 1.9100 -
P/RPS 1.16 1.52 1.91 4.88 1.50 2.07 3.14 -48.55%
  QoQ % -23.68% -20.42% -60.86% 225.33% -27.54% -34.08% -
  Horiz. % 36.94% 48.41% 60.83% 155.41% 47.77% 65.92% 100.00%
P/EPS 4.80 6.06 6.89 15.53 5.80 7.45 8.97 -34.11%
  QoQ % -20.79% -12.05% -55.63% 167.76% -22.15% -16.95% -
  Horiz. % 53.51% 67.56% 76.81% 173.13% 64.66% 83.05% 100.00%
EY 20.82 16.49 14.51 6.44 17.23 13.43 11.15 51.69%
  QoQ % 26.26% 13.65% 125.31% -62.62% 28.29% 20.45% -
  Horiz. % 186.73% 147.89% 130.13% 57.76% 154.53% 120.45% 100.00%
DY 7.43 2.91 0.00 0.00 8.09 0.00 0.00 -
  QoQ % 155.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.84% 35.97% 0.00% 0.00% 100.00% - -
P/NAPS 0.91 1.29 1.09 0.86 0.85 0.79 0.75 13.77%
  QoQ % -29.46% 18.35% 26.74% 1.18% 7.59% 5.33% -
  Horiz. % 121.33% 172.00% 145.33% 114.67% 113.33% 105.33% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 18/05/12 21/02/12 28/10/11 23/08/11 06/05/11 10/02/11 -
Price 2.8200 2.7900 2.5300 2.3800 2.2000 2.3100 2.0700 -
P/RPS 1.22 1.64 2.22 4.92 1.40 2.31 3.41 -49.63%
  QoQ % -25.61% -26.13% -54.88% 251.43% -39.39% -32.26% -
  Horiz. % 35.78% 48.09% 65.10% 144.28% 41.06% 67.74% 100.00%
P/EPS 5.03 6.56 8.04 15.66 5.43 8.31 9.72 -35.57%
  QoQ % -23.32% -18.41% -48.66% 188.40% -34.66% -14.51% -
  Horiz. % 51.75% 67.49% 82.72% 161.11% 55.86% 85.49% 100.00%
EY 19.86 15.25 12.44 6.39 18.41 12.03 10.29 55.08%
  QoQ % 30.23% 22.59% 94.68% -65.29% 53.03% 16.91% -
  Horiz. % 193.00% 148.20% 120.89% 62.10% 178.91% 116.91% 100.00%
DY 7.09 2.69 0.00 0.00 8.64 0.00 0.00 -
  QoQ % 163.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.06% 31.13% 0.00% 0.00% 100.00% - -
P/NAPS 0.95 1.40 1.27 0.87 0.80 0.88 0.81 11.22%
  QoQ % -32.14% 10.24% 45.98% 8.75% -9.09% 8.64% -
  Horiz. % 117.28% 172.84% 156.79% 107.41% 98.77% 108.64% 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