Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2014-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -78.77%    YoY -     9.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 242,999 195,643 138,304 64,194 201,907 140,161 91,272 92.44%
  QoQ % 24.21% 41.46% 115.45% -68.21% 44.05% 53.56% -
  Horiz. % 266.24% 214.35% 151.53% 70.33% 221.21% 153.56% 100.00%
PBT 68,570 53,771 35,526 15,281 71,164 45,706 32,025 66.35%
  QoQ % 27.52% 51.36% 132.48% -78.53% 55.70% 42.72% -
  Horiz. % 214.11% 167.90% 110.93% 47.72% 222.21% 142.72% 100.00%
Tax -16,649 -13,303 -8,842 -3,768 -16,927 -12,173 -7,754 66.67%
  QoQ % -25.15% -50.45% -134.66% 77.74% -39.05% -56.99% -
  Horiz. % 214.71% 171.56% 114.03% 48.59% 218.30% 156.99% 100.00%
NP 51,921 40,468 26,684 11,513 54,237 33,533 24,271 66.26%
  QoQ % 28.30% 51.66% 131.77% -78.77% 61.74% 38.16% -
  Horiz. % 213.92% 166.73% 109.94% 47.44% 223.46% 138.16% 100.00%
NP to SH 51,921 40,468 26,684 11,513 54,237 33,533 24,271 66.26%
  QoQ % 28.30% 51.66% 131.77% -78.77% 61.74% 38.16% -
  Horiz. % 213.92% 166.73% 109.94% 47.44% 223.46% 138.16% 100.00%
Tax Rate 24.28 % 24.74 % 24.89 % 24.66 % 23.79 % 26.63 % 24.21 % 0.19%
  QoQ % -1.86% -0.60% 0.93% 3.66% -10.66% 10.00% -
  Horiz. % 100.29% 102.19% 102.81% 101.86% 98.27% 110.00% 100.00%
Total Cost 191,078 155,175 111,620 52,681 147,670 106,628 67,001 101.49%
  QoQ % 23.14% 39.02% 111.88% -64.33% 38.49% 59.14% -
  Horiz. % 285.19% 231.60% 166.59% 78.63% 220.40% 159.14% 100.00%
Net Worth 343,452 340,189 323,101 318,206 307,182 301,636 284,226 13.49%
  QoQ % 0.96% 5.29% 1.54% 3.59% 1.84% 6.13% -
  Horiz. % 120.84% 119.69% 113.68% 111.96% 108.08% 106.13% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 29,024 11,285 - - 23,998 9,626 - -
  QoQ % 157.17% 0.00% 0.00% 0.00% 149.29% 0.00% -
  Horiz. % 301.50% 117.24% 0.00% 0.00% 249.29% 100.00% -
Div Payout % 55.90 % 27.89 % - % - % 44.25 % 28.71 % - % -
  QoQ % 100.43% 0.00% 0.00% 0.00% 54.13% 0.00% -
  Horiz. % 194.71% 97.14% 0.00% 0.00% 154.13% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 343,452 340,189 323,101 318,206 307,182 301,636 284,226 13.49%
  QoQ % 0.96% 5.29% 1.54% 3.59% 1.84% 6.13% -
  Horiz. % 120.84% 119.69% 113.68% 111.96% 108.08% 106.13% 100.00%
NOSH 161,245 161,227 160,746 159,902 159,991 160,444 159,677 0.66%
  QoQ % 0.01% 0.30% 0.53% -0.06% -0.28% 0.48% -
  Horiz. % 100.98% 100.97% 100.67% 100.14% 100.20% 100.48% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 21.37 % 20.68 % 19.29 % 17.93 % 26.86 % 23.92 % 26.59 % -13.59%
  QoQ % 3.34% 7.21% 7.59% -33.25% 12.29% -10.04% -
  Horiz. % 80.37% 77.77% 72.55% 67.43% 101.02% 89.96% 100.00%
ROE 15.12 % 11.90 % 8.26 % 3.62 % 17.66 % 11.12 % 8.54 % 46.50%
  QoQ % 27.06% 44.07% 128.18% -79.50% 58.81% 30.21% -
  Horiz. % 177.05% 139.34% 96.72% 42.39% 206.79% 130.21% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 150.70 121.35 86.04 40.15 126.20 87.36 57.16 91.18%
  QoQ % 24.19% 41.04% 114.30% -68.19% 44.46% 52.83% -
  Horiz. % 263.65% 212.30% 150.52% 70.24% 220.78% 152.83% 100.00%
EPS 32.20 25.10 16.60 7.20 33.90 20.90 15.20 65.17%
  QoQ % 28.29% 51.20% 130.56% -78.76% 62.20% 37.50% -
  Horiz. % 211.84% 165.13% 109.21% 47.37% 223.03% 137.50% 100.00%
DPS 18.00 7.00 0.00 0.00 15.00 6.00 0.00 -
  QoQ % 157.14% 0.00% 0.00% 0.00% 150.00% 0.00% -
  Horiz. % 300.00% 116.67% 0.00% 0.00% 250.00% 100.00% -
NAPS 2.1300 2.1100 2.0100 1.9900 1.9200 1.8800 1.7800 12.75%
  QoQ % 0.95% 4.98% 1.01% 3.65% 2.13% 5.62% -
  Horiz. % 119.66% 118.54% 112.92% 111.80% 107.87% 105.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 146.50 117.95 83.38 38.70 121.73 84.50 55.03 92.43%
  QoQ % 24.21% 41.46% 115.45% -68.21% 44.06% 53.55% -
  Horiz. % 266.22% 214.34% 151.52% 70.33% 221.21% 153.55% 100.00%
EPS 31.30 24.40 16.09 6.94 32.70 20.22 14.63 66.27%
  QoQ % 28.28% 51.65% 131.84% -78.78% 61.72% 38.21% -
  Horiz. % 213.94% 166.78% 109.98% 47.44% 223.51% 138.21% 100.00%
DPS 17.50 6.80 0.00 0.00 14.47 5.80 0.00 -
  QoQ % 157.35% 0.00% 0.00% 0.00% 149.48% 0.00% -
  Horiz. % 301.72% 117.24% 0.00% 0.00% 249.48% 100.00% -
NAPS 2.0707 2.0510 1.9480 1.9185 1.8520 1.8186 1.7136 13.49%
  QoQ % 0.96% 5.29% 1.54% 3.59% 1.84% 6.13% -
  Horiz. % 120.84% 119.69% 113.68% 111.96% 108.08% 106.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.7700 4.0300 3.7300 4.6000 4.4000 3.0900 2.8600 -
P/RPS 2.50 3.32 4.34 11.46 3.49 3.54 5.00 -37.08%
  QoQ % -24.70% -23.50% -62.13% 228.37% -1.41% -29.20% -
  Horiz. % 50.00% 66.40% 86.80% 229.20% 69.80% 70.80% 100.00%
P/EPS 11.71 16.06 22.47 63.89 12.98 14.78 18.82 -27.18%
  QoQ % -27.09% -28.53% -64.83% 392.22% -12.18% -21.47% -
  Horiz. % 62.22% 85.33% 119.39% 339.48% 68.97% 78.53% 100.00%
EY 8.54 6.23 4.45 1.57 7.70 6.76 5.31 37.39%
  QoQ % 37.08% 40.00% 183.44% -79.61% 13.91% 27.31% -
  Horiz. % 160.83% 117.33% 83.80% 29.57% 145.01% 127.31% 100.00%
DY 4.77 1.74 0.00 0.00 3.41 1.94 0.00 -
  QoQ % 174.14% 0.00% 0.00% 0.00% 75.77% 0.00% -
  Horiz. % 245.88% 89.69% 0.00% 0.00% 175.77% 100.00% -
P/NAPS 1.77 1.91 1.86 2.31 2.29 1.64 1.61 6.54%
  QoQ % -7.33% 2.69% -19.48% 0.87% 39.63% 1.86% -
  Horiz. % 109.94% 118.63% 115.53% 143.48% 142.24% 101.86% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 15/05/15 24/02/15 21/11/14 28/08/14 21/05/14 12/02/14 -
Price 3.1100 4.0800 4.3600 4.3600 4.4400 4.0700 2.8500 -
P/RPS 2.06 3.36 5.07 10.86 3.52 4.66 4.99 -44.65%
  QoQ % -38.69% -33.73% -53.31% 208.52% -24.46% -6.61% -
  Horiz. % 41.28% 67.33% 101.60% 217.64% 70.54% 93.39% 100.00%
P/EPS 9.66 16.25 26.27 60.56 13.10 19.47 18.75 -35.81%
  QoQ % -40.55% -38.14% -56.62% 362.29% -32.72% 3.84% -
  Horiz. % 51.52% 86.67% 140.11% 322.99% 69.87% 103.84% 100.00%
EY 10.35 6.15 3.81 1.65 7.64 5.14 5.33 55.84%
  QoQ % 68.29% 61.42% 130.91% -78.40% 48.64% -3.56% -
  Horiz. % 194.18% 115.38% 71.48% 30.96% 143.34% 96.44% 100.00%
DY 5.79 1.72 0.00 0.00 3.38 1.47 0.00 -
  QoQ % 236.63% 0.00% 0.00% 0.00% 129.93% 0.00% -
  Horiz. % 393.88% 117.01% 0.00% 0.00% 229.93% 100.00% -
P/NAPS 1.46 1.93 2.17 2.19 2.31 2.16 1.60 -5.94%
  QoQ % -24.35% -11.06% -0.91% -5.19% 6.94% 35.00% -
  Horiz. % 91.25% 120.62% 135.62% 136.88% 144.37% 135.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers