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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers