Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2012-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -68.12%    YoY -     17.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 172,845 122,139 79,705 43,686 185,172 136,112 91,048 53.38%
  QoQ % 41.51% 53.24% 82.45% -76.41% 36.04% 49.49% -
  Horiz. % 189.84% 134.15% 87.54% 47.98% 203.38% 149.49% 100.00%
PBT 67,152 47,137 29,492 18,866 57,864 42,515 31,523 65.64%
  QoQ % 42.46% 59.83% 56.32% -67.40% 36.10% 34.87% -
  Horiz. % 213.03% 149.53% 93.56% 59.85% 183.56% 134.87% 100.00%
Tax -14,835 -10,973 -6,961 -4,555 -12,967 -8,397 -6,358 76.01%
  QoQ % -35.20% -57.64% -52.82% 64.87% -54.42% -32.07% -
  Horiz. % 233.33% 172.59% 109.48% 71.64% 203.95% 132.07% 100.00%
NP 52,317 36,164 22,531 14,311 44,897 34,118 25,165 62.96%
  QoQ % 44.67% 60.51% 57.44% -68.12% 31.59% 35.58% -
  Horiz. % 207.90% 143.71% 89.53% 56.87% 178.41% 135.58% 100.00%
NP to SH 52,317 36,164 22,531 14,311 44,897 34,118 25,165 62.96%
  QoQ % 44.67% 60.51% 57.44% -68.12% 31.59% 35.58% -
  Horiz. % 207.90% 143.71% 89.53% 56.87% 178.41% 135.58% 100.00%
Tax Rate 22.09 % 23.28 % 23.60 % 24.14 % 22.41 % 19.75 % 20.17 % 6.26%
  QoQ % -5.11% -1.36% -2.24% 7.72% 13.47% -2.08% -
  Horiz. % 109.52% 115.42% 117.01% 119.68% 111.11% 97.92% 100.00%
Total Cost 120,528 85,975 57,174 29,375 140,275 101,994 65,883 49.64%
  QoQ % 40.19% 50.37% 94.63% -79.06% 37.53% 54.81% -
  Horiz. % 182.94% 130.50% 86.78% 44.59% 212.92% 154.81% 100.00%
Net Worth 271,599 267,229 240,333 251,042 238,038 160,361 159,883 42.42%
  QoQ % 1.64% 11.19% -4.27% 5.46% 48.44% 0.30% -
  Horiz. % 169.87% 167.14% 150.32% 157.02% 148.88% 100.30% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 20,029 8,000 - - 16,029 6,013 - -
  QoQ % 150.34% 0.00% 0.00% 0.00% 166.56% 0.00% -
  Horiz. % 333.07% 133.05% 0.00% 0.00% 266.56% 100.00% -
Div Payout % 38.28 % 22.12 % - % - % 35.70 % 17.63 % - % -
  QoQ % 73.06% 0.00% 0.00% 0.00% 102.50% 0.00% -
  Horiz. % 217.13% 125.47% 0.00% 0.00% 202.50% 100.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 271,599 267,229 240,333 251,042 238,038 160,361 159,883 42.42%
  QoQ % 1.64% 11.19% -4.27% 5.46% 48.44% 0.30% -
  Horiz. % 169.87% 167.14% 150.32% 157.02% 148.88% 100.30% 100.00%
NOSH 80,117 80,008 80,111 79,949 80,147 80,180 79,941 0.15%
  QoQ % 0.14% -0.13% 0.20% -0.25% -0.04% 0.30% -
  Horiz. % 100.22% 100.08% 100.21% 100.01% 100.26% 100.30% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 30.27 % 29.61 % 28.27 % 32.76 % 24.25 % 25.07 % 27.64 % 6.25%
  QoQ % 2.23% 4.74% -13.71% 35.09% -3.27% -9.30% -
  Horiz. % 109.52% 107.13% 102.28% 118.52% 87.74% 90.70% 100.00%
ROE 19.26 % 13.53 % 9.37 % 5.70 % 18.86 % 21.28 % 15.74 % 14.42%
  QoQ % 42.35% 44.40% 64.39% -69.78% -11.37% 35.20% -
  Horiz. % 122.36% 85.96% 59.53% 36.21% 119.82% 135.20% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 215.74 152.66 99.49 54.64 231.04 169.76 113.89 53.16%
  QoQ % 41.32% 53.44% 82.08% -76.35% 36.10% 49.06% -
  Horiz. % 189.43% 134.04% 87.36% 47.98% 202.86% 149.06% 100.00%
EPS 65.30 45.20 14.00 17.90 56.10 42.60 31.40 63.00%
  QoQ % 44.47% 222.86% -21.79% -68.09% 31.69% 35.67% -
  Horiz. % 207.96% 143.95% 44.59% 57.01% 178.66% 135.67% 100.00%
DPS 25.00 10.00 0.00 0.00 20.00 7.50 0.00 -
  QoQ % 150.00% 0.00% 0.00% 0.00% 166.67% 0.00% -
  Horiz. % 333.33% 133.33% 0.00% 0.00% 266.67% 100.00% -
NAPS 3.3900 3.3400 3.0000 3.1400 2.9700 2.0000 2.0000 42.21%
  QoQ % 1.50% 11.33% -4.46% 5.72% 48.50% 0.00% -
  Horiz. % 169.50% 167.00% 150.00% 157.00% 148.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 104.21 73.64 48.05 26.34 111.64 82.06 54.89 53.38%
  QoQ % 41.51% 53.26% 82.42% -76.41% 36.05% 49.50% -
  Horiz. % 189.85% 134.16% 87.54% 47.99% 203.39% 149.50% 100.00%
EPS 31.54 21.80 13.58 8.63 27.07 20.57 15.17 62.97%
  QoQ % 44.68% 60.53% 57.36% -68.12% 31.60% 35.60% -
  Horiz. % 207.91% 143.70% 89.52% 56.89% 178.44% 135.60% 100.00%
DPS 12.08 4.82 0.00 0.00 9.66 3.63 0.00 -
  QoQ % 150.62% 0.00% 0.00% 0.00% 166.12% 0.00% -
  Horiz. % 332.78% 132.78% 0.00% 0.00% 266.12% 100.00% -
NAPS 1.6375 1.6111 1.4490 1.5135 1.4351 0.9668 0.9639 42.42%
  QoQ % 1.64% 11.19% -4.26% 5.46% 48.44% 0.30% -
  Horiz. % 169.88% 167.14% 150.33% 157.02% 148.88% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.8200 2.9600 3.0800 3.0200 2.6900 2.5800 2.1700 -
P/RPS 2.23 1.94 3.10 5.53 1.16 1.52 1.91 10.89%
  QoQ % 14.95% -37.42% -43.94% 376.72% -23.68% -20.42% -
  Horiz. % 116.75% 101.57% 162.30% 289.53% 60.73% 79.58% 100.00%
P/EPS 7.38 6.55 10.95 16.87 4.80 6.06 6.89 4.69%
  QoQ % 12.67% -40.18% -35.09% 251.46% -20.79% -12.05% -
  Horiz. % 107.11% 95.07% 158.93% 244.85% 69.67% 87.95% 100.00%
EY 13.55 15.27 9.13 5.93 20.82 16.49 14.51 -4.46%
  QoQ % -11.26% 67.25% 53.96% -71.52% 26.26% 13.65% -
  Horiz. % 93.38% 105.24% 62.92% 40.87% 143.49% 113.65% 100.00%
DY 5.19 3.38 0.00 0.00 7.43 2.91 0.00 -
  QoQ % 53.55% 0.00% 0.00% 0.00% 155.33% 0.00% -
  Horiz. % 178.35% 116.15% 0.00% 0.00% 255.33% 100.00% -
P/NAPS 1.42 0.89 1.03 0.96 0.91 1.29 1.09 19.30%
  QoQ % 59.55% -13.59% 7.29% 5.49% -29.46% 18.35% -
  Horiz. % 130.28% 81.65% 94.50% 88.07% 83.49% 118.35% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 17/05/13 18/02/13 08/11/12 28/08/12 18/05/12 21/02/12 -
Price 5.2400 3.7700 2.9300 3.1600 2.8200 2.7900 2.5300 -
P/RPS 2.43 2.47 2.94 5.78 1.22 1.64 2.22 6.22%
  QoQ % -1.62% -15.99% -49.13% 373.77% -25.61% -26.13% -
  Horiz. % 109.46% 111.26% 132.43% 260.36% 54.95% 73.87% 100.00%
P/EPS 8.02 8.34 10.42 17.65 5.03 6.56 8.04 -0.17%
  QoQ % -3.84% -19.96% -40.96% 250.89% -23.32% -18.41% -
  Horiz. % 99.75% 103.73% 129.60% 219.53% 62.56% 81.59% 100.00%
EY 12.46 11.99 9.60 5.66 19.86 15.25 12.44 0.11%
  QoQ % 3.92% 24.90% 69.61% -71.50% 30.23% 22.59% -
  Horiz. % 100.16% 96.38% 77.17% 45.50% 159.65% 122.59% 100.00%
DY 4.77 2.65 0.00 0.00 7.09 2.69 0.00 -
  QoQ % 80.00% 0.00% 0.00% 0.00% 163.57% 0.00% -
  Horiz. % 177.32% 98.51% 0.00% 0.00% 263.57% 100.00% -
P/NAPS 1.55 1.13 0.98 1.01 0.95 1.40 1.27 14.22%
  QoQ % 37.17% 15.31% -2.97% 6.32% -32.14% 10.24% -
  Horiz. % 122.05% 88.98% 77.17% 79.53% 74.80% 110.24% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

566  443  611  844 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 VIVOCOM 1.15+0.14 
 BINTAI 0.825+0.03 
 BIOHLDG 0.3150.00 
 KNM 0.200.00 
 TNLOGIS 0.845+0.08 
 TDM 0.29+0.025 
 PASUKGB 0.075-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS