Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2012-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     35.58%    YoY -     53.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 79,705 43,686 185,172 136,112 91,048 38,599 125,936 -26.18%
  QoQ % 82.45% -76.41% 36.04% 49.49% 135.88% -69.35% -
  Horiz. % 63.29% 34.69% 147.04% 108.08% 72.30% 30.65% 100.00%
PBT 29,492 18,866 57,864 42,515 31,523 14,786 39,657 -17.84%
  QoQ % 56.32% -67.40% 36.10% 34.87% 113.19% -62.72% -
  Horiz. % 74.37% 47.57% 145.91% 107.21% 79.49% 37.28% 100.00%
Tax -6,961 -4,555 -12,967 -8,397 -6,358 -2,654 -7,202 -2.23%
  QoQ % -52.82% 64.87% -54.42% -32.07% -139.56% 63.15% -
  Horiz. % 96.65% 63.25% 180.05% 116.59% 88.28% 36.85% 100.00%
NP 22,531 14,311 44,897 34,118 25,165 12,132 32,455 -21.51%
  QoQ % 57.44% -68.12% 31.59% 35.58% 107.43% -62.62% -
  Horiz. % 69.42% 44.09% 138.34% 105.12% 77.54% 37.38% 100.00%
NP to SH 22,531 14,311 44,897 34,118 25,165 12,132 32,455 -21.51%
  QoQ % 57.44% -68.12% 31.59% 35.58% 107.43% -62.62% -
  Horiz. % 69.42% 44.09% 138.34% 105.12% 77.54% 37.38% 100.00%
Tax Rate 23.60 % 24.14 % 22.41 % 19.75 % 20.17 % 17.95 % 18.16 % 18.99%
  QoQ % -2.24% 7.72% 13.47% -2.08% 12.37% -1.16% -
  Horiz. % 129.96% 132.93% 123.40% 108.76% 111.07% 98.84% 100.00%
Total Cost 57,174 29,375 140,275 101,994 65,883 26,467 93,481 -27.84%
  QoQ % 94.63% -79.06% 37.53% 54.81% 148.93% -71.69% -
  Horiz. % 61.16% 31.42% 150.06% 109.11% 70.48% 28.31% 100.00%
Net Worth 240,333 251,042 238,038 160,361 159,883 217,918 220,373 5.92%
  QoQ % -4.27% 5.46% 48.44% 0.30% -26.63% -1.11% -
  Horiz. % 109.06% 113.92% 108.02% 72.77% 72.55% 98.89% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 16,029 6,013 - - 15,225 -
  QoQ % 0.00% 0.00% 166.56% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.28% 39.50% 0.00% 0.00% 100.00%
Div Payout % - % - % 35.70 % 17.63 % - % - % 46.91 % -
  QoQ % 0.00% 0.00% 102.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.10% 37.58% 0.00% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 240,333 251,042 238,038 160,361 159,883 217,918 220,373 5.92%
  QoQ % -4.27% 5.46% 48.44% 0.30% -26.63% -1.11% -
  Horiz. % 109.06% 113.92% 108.02% 72.77% 72.55% 98.89% 100.00%
NOSH 80,111 79,949 80,147 80,180 79,941 79,823 80,135 -0.02%
  QoQ % 0.20% -0.25% -0.04% 0.30% 0.15% -0.39% -
  Horiz. % 99.97% 99.77% 100.01% 100.06% 99.76% 99.61% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 28.27 % 32.76 % 24.25 % 25.07 % 27.64 % 31.43 % 25.77 % 6.34%
  QoQ % -13.71% 35.09% -3.27% -9.30% -12.06% 21.96% -
  Horiz. % 109.70% 127.12% 94.10% 97.28% 107.26% 121.96% 100.00%
ROE 9.37 % 5.70 % 18.86 % 21.28 % 15.74 % 5.57 % 14.73 % -25.93%
  QoQ % 64.39% -69.78% -11.37% 35.20% 182.59% -62.19% -
  Horiz. % 63.61% 38.70% 128.04% 144.47% 106.86% 37.81% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 99.49 54.64 231.04 169.76 113.89 48.36 157.15 -26.17%
  QoQ % 82.08% -76.35% 36.10% 49.06% 135.50% -69.23% -
  Horiz. % 63.31% 34.77% 147.02% 108.02% 72.47% 30.77% 100.00%
EPS 14.00 17.90 56.10 42.60 31.40 15.20 40.50 -50.59%
  QoQ % -21.79% -68.09% 31.69% 35.67% 106.58% -62.47% -
  Horiz. % 34.57% 44.20% 138.52% 105.19% 77.53% 37.53% 100.00%
DPS 0.00 0.00 20.00 7.50 0.00 0.00 19.00 -
  QoQ % 0.00% 0.00% 166.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.26% 39.47% 0.00% 0.00% 100.00%
NAPS 3.0000 3.1400 2.9700 2.0000 2.0000 2.7300 2.7500 5.94%
  QoQ % -4.46% 5.72% 48.50% 0.00% -26.74% -0.73% -
  Horiz. % 109.09% 114.18% 108.00% 72.73% 72.73% 99.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 48.05 26.34 111.64 82.06 54.89 23.27 75.93 -26.19%
  QoQ % 82.42% -76.41% 36.05% 49.50% 135.88% -69.35% -
  Horiz. % 63.28% 34.69% 147.03% 108.07% 72.29% 30.65% 100.00%
EPS 13.58 8.63 27.07 20.57 15.17 7.31 19.57 -21.53%
  QoQ % 57.36% -68.12% 31.60% 35.60% 107.52% -62.65% -
  Horiz. % 69.39% 44.10% 138.32% 105.11% 77.52% 37.35% 100.00%
DPS 0.00 0.00 9.66 3.63 0.00 0.00 9.18 -
  QoQ % 0.00% 0.00% 166.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.23% 39.54% 0.00% 0.00% 100.00%
NAPS 1.4490 1.5135 1.4351 0.9668 0.9639 1.3138 1.3286 5.93%
  QoQ % -4.26% 5.46% 48.44% 0.30% -26.63% -1.11% -
  Horiz. % 109.06% 113.92% 108.02% 72.77% 72.55% 98.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.0800 3.0200 2.6900 2.5800 2.1700 2.3600 2.3500 -
P/RPS 3.10 5.53 1.16 1.52 1.91 4.88 1.50 61.89%
  QoQ % -43.94% 376.72% -23.68% -20.42% -60.86% 225.33% -
  Horiz. % 206.67% 368.67% 77.33% 101.33% 127.33% 325.33% 100.00%
P/EPS 10.95 16.87 4.80 6.06 6.89 15.53 5.80 52.46%
  QoQ % -35.09% 251.46% -20.79% -12.05% -55.63% 167.76% -
  Horiz. % 188.79% 290.86% 82.76% 104.48% 118.79% 267.76% 100.00%
EY 9.13 5.93 20.82 16.49 14.51 6.44 17.23 -34.39%
  QoQ % 53.96% -71.52% 26.26% 13.65% 125.31% -62.62% -
  Horiz. % 52.99% 34.42% 120.84% 95.71% 84.21% 37.38% 100.00%
DY 0.00 0.00 7.43 2.91 0.00 0.00 8.09 -
  QoQ % 0.00% 0.00% 155.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 91.84% 35.97% 0.00% 0.00% 100.00%
P/NAPS 1.03 0.96 0.91 1.29 1.09 0.86 0.85 13.60%
  QoQ % 7.29% 5.49% -29.46% 18.35% 26.74% 1.18% -
  Horiz. % 121.18% 112.94% 107.06% 151.76% 128.24% 101.18% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 08/11/12 28/08/12 18/05/12 21/02/12 28/10/11 23/08/11 -
Price 2.9300 3.1600 2.8200 2.7900 2.5300 2.3800 2.2000 -
P/RPS 2.94 5.78 1.22 1.64 2.22 4.92 1.40 63.62%
  QoQ % -49.13% 373.77% -25.61% -26.13% -54.88% 251.43% -
  Horiz. % 210.00% 412.86% 87.14% 117.14% 158.57% 351.43% 100.00%
P/EPS 10.42 17.65 5.03 6.56 8.04 15.66 5.43 54.12%
  QoQ % -40.96% 250.89% -23.32% -18.41% -48.66% 188.40% -
  Horiz. % 191.90% 325.05% 92.63% 120.81% 148.07% 288.40% 100.00%
EY 9.60 5.66 19.86 15.25 12.44 6.39 18.41 -35.09%
  QoQ % 69.61% -71.50% 30.23% 22.59% 94.68% -65.29% -
  Horiz. % 52.15% 30.74% 107.88% 82.84% 67.57% 34.71% 100.00%
DY 0.00 0.00 7.09 2.69 0.00 0.00 8.64 -
  QoQ % 0.00% 0.00% 163.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 82.06% 31.13% 0.00% 0.00% 100.00%
P/NAPS 0.98 1.01 0.95 1.40 1.27 0.87 0.80 14.42%
  QoQ % -2.97% 6.32% -32.14% 10.24% 45.98% 8.75% -
  Horiz. % 122.50% 126.25% 118.75% 175.00% 158.75% 108.75% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

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