Highlights

[PTARAS] QoQ Quarter Result on 2012-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     20.40%    YoY -     5.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 42,434 36,019 43,686 49,060 45,064 52,449 38,599 6.51%
  QoQ % 17.81% -17.55% -10.95% 8.87% -14.08% 35.88% -
  Horiz. % 109.94% 93.32% 113.18% 127.10% 116.75% 135.88% 100.00%
PBT 17,645 10,626 18,866 15,349 10,992 16,737 14,786 12.50%
  QoQ % 66.05% -43.68% 22.91% 39.64% -34.33% 13.19% -
  Horiz. % 119.34% 71.87% 127.59% 103.81% 74.34% 113.19% 100.00%
Tax -3,832 -2,586 -4,555 -4,570 -2,039 -3,704 -2,654 27.72%
  QoQ % -48.18% 43.23% 0.33% -124.13% 44.95% -39.56% -
  Horiz. % 144.39% 97.44% 171.63% 172.19% 76.83% 139.56% 100.00%
NP 13,813 8,040 14,311 10,779 8,953 13,033 12,132 9.03%
  QoQ % 71.80% -43.82% 32.77% 20.40% -31.31% 7.43% -
  Horiz. % 113.86% 66.27% 117.96% 88.85% 73.80% 107.43% 100.00%
NP to SH 13,813 8,040 14,311 10,779 8,953 13,033 12,132 9.03%
  QoQ % 71.80% -43.82% 32.77% 20.40% -31.31% 7.43% -
  Horiz. % 113.86% 66.27% 117.96% 88.85% 73.80% 107.43% 100.00%
Tax Rate 21.72 % 24.34 % 24.14 % 29.77 % 18.55 % 22.13 % 17.95 % 13.54%
  QoQ % -10.76% 0.83% -18.91% 60.49% -16.18% 23.29% -
  Horiz. % 121.00% 135.60% 134.48% 165.85% 103.34% 123.29% 100.00%
Total Cost 28,621 27,979 29,375 38,281 36,111 39,416 26,467 5.35%
  QoQ % 2.29% -4.75% -23.26% 6.01% -8.38% 48.93% -
  Horiz. % 108.14% 105.71% 110.99% 144.64% 136.44% 148.93% 100.00%
Net Worth 266,678 254,868 251,042 160,168 161,041 159,862 217,918 14.40%
  QoQ % 4.63% 1.52% 56.74% -0.54% 0.74% -26.64% -
  Horiz. % 122.38% 116.96% 115.20% 73.50% 73.90% 73.36% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 7,984 - - 10,010 6,039 - - -
  QoQ % 0.00% 0.00% 0.00% 65.76% 0.00% 0.00% -
  Horiz. % 132.21% 0.00% 0.00% 165.76% 100.00% - -
Div Payout % 57.80 % - % - % 92.87 % 67.45 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 37.69% 0.00% 0.00% -
  Horiz. % 85.69% 0.00% 0.00% 137.69% 100.00% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 266,678 254,868 251,042 160,168 161,041 159,862 217,918 14.40%
  QoQ % 4.63% 1.52% 56.74% -0.54% 0.74% -26.64% -
  Horiz. % 122.38% 116.96% 115.20% 73.50% 73.90% 73.36% 100.00%
NOSH 79,843 80,400 79,949 80,084 80,520 79,931 79,823 0.02%
  QoQ % -0.69% 0.56% -0.17% -0.54% 0.74% 0.13% -
  Horiz. % 100.03% 100.72% 100.16% 100.33% 100.87% 100.13% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 32.55 % 22.32 % 32.76 % 21.97 % 19.87 % 24.85 % 31.43 % 2.36%
  QoQ % 45.83% -31.87% 49.11% 10.57% -20.04% -20.94% -
  Horiz. % 103.56% 71.01% 104.23% 69.90% 63.22% 79.06% 100.00%
ROE 5.18 % 3.15 % 5.70 % 6.73 % 5.56 % 8.15 % 5.57 % -4.72%
  QoQ % 64.44% -44.74% -15.30% 21.04% -31.78% 46.32% -
  Horiz. % 93.00% 56.55% 102.33% 120.83% 99.82% 146.32% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 53.15 44.80 54.64 61.26 55.97 65.62 48.36 6.49%
  QoQ % 18.64% -18.01% -10.81% 9.45% -14.71% 35.69% -
  Horiz. % 109.90% 92.64% 112.99% 126.67% 115.74% 135.69% 100.00%
EPS 17.30 10.00 17.90 13.50 11.20 16.20 15.20 9.00%
  QoQ % 73.00% -44.13% 32.59% 20.54% -30.86% 6.58% -
  Horiz. % 113.82% 65.79% 117.76% 88.82% 73.68% 106.58% 100.00%
DPS 10.00 0.00 0.00 12.50 7.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 166.67% 100.00% - -
NAPS 3.3400 3.1700 3.1400 2.0000 2.0000 2.0000 2.7300 14.38%
  QoQ % 5.36% 0.96% 57.00% 0.00% 0.00% -26.74% -
  Horiz. % 122.34% 116.12% 115.02% 73.26% 73.26% 73.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 25.58 21.72 26.34 29.58 27.17 31.62 23.27 6.51%
  QoQ % 17.77% -17.54% -10.95% 8.87% -14.07% 35.88% -
  Horiz. % 109.93% 93.34% 113.19% 127.12% 116.76% 135.88% 100.00%
EPS 8.33 4.85 8.63 6.50 5.40 7.86 7.31 9.09%
  QoQ % 71.75% -43.80% 32.77% 20.37% -31.30% 7.52% -
  Horiz. % 113.95% 66.35% 118.06% 88.92% 73.87% 107.52% 100.00%
DPS 4.81 0.00 0.00 6.04 3.64 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 65.93% 0.00% 0.00% -
  Horiz. % 132.14% 0.00% 0.00% 165.93% 100.00% - -
NAPS 1.6078 1.5366 1.5135 0.9657 0.9709 0.9638 1.3138 14.40%
  QoQ % 4.63% 1.53% 56.73% -0.54% 0.74% -26.64% -
  Horiz. % 122.38% 116.96% 115.20% 73.50% 73.90% 73.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.9600 3.0800 3.0200 2.6900 2.5800 2.1700 2.3600 -
P/RPS 5.57 6.88 5.53 4.39 4.61 3.31 4.88 9.21%
  QoQ % -19.04% 24.41% 25.97% -4.77% 39.27% -32.17% -
  Horiz. % 114.14% 140.98% 113.32% 89.96% 94.47% 67.83% 100.00%
P/EPS 17.11 30.80 16.87 19.99 23.20 13.31 15.53 6.67%
  QoQ % -44.45% 82.57% -15.61% -13.84% 74.31% -14.29% -
  Horiz. % 110.17% 198.33% 108.63% 128.72% 149.39% 85.71% 100.00%
EY 5.84 3.25 5.93 5.00 4.31 7.51 6.44 -6.31%
  QoQ % 79.69% -45.19% 18.60% 16.01% -42.61% 16.61% -
  Horiz. % 90.68% 50.47% 92.08% 77.64% 66.93% 116.61% 100.00%
DY 3.38 0.00 0.00 4.65 2.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 59.79% 0.00% 0.00% -
  Horiz. % 116.15% 0.00% 0.00% 159.79% 100.00% - -
P/NAPS 0.89 0.97 0.96 1.35 1.29 1.09 0.86 2.31%
  QoQ % -8.25% 1.04% -28.89% 4.65% 18.35% 26.74% -
  Horiz. % 103.49% 112.79% 111.63% 156.98% 150.00% 126.74% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 18/02/13 08/11/12 28/08/12 18/05/12 21/02/12 28/10/11 -
Price 3.7700 2.9300 3.1600 2.8200 2.7900 2.5300 2.3800 -
P/RPS 7.09 6.54 5.78 4.60 4.99 3.86 4.92 27.55%
  QoQ % 8.41% 13.15% 25.65% -7.82% 29.27% -21.54% -
  Horiz. % 144.11% 132.93% 117.48% 93.50% 101.42% 78.46% 100.00%
P/EPS 21.79 29.30 17.65 20.95 25.09 15.52 15.66 24.61%
  QoQ % -25.63% 66.01% -15.75% -16.50% 61.66% -0.89% -
  Horiz. % 139.14% 187.10% 112.71% 133.78% 160.22% 99.11% 100.00%
EY 4.59 3.41 5.66 4.77 3.99 6.44 6.39 -19.78%
  QoQ % 34.60% -39.75% 18.66% 19.55% -38.04% 0.78% -
  Horiz. % 71.83% 53.36% 88.58% 74.65% 62.44% 100.78% 100.00%
DY 2.65 0.00 0.00 4.43 2.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 64.68% 0.00% 0.00% -
  Horiz. % 98.51% 0.00% 0.00% 164.68% 100.00% - -
P/NAPS 1.13 0.92 1.01 1.41 1.40 1.27 0.87 19.02%
  QoQ % 22.83% -8.91% -28.37% 0.71% 10.24% 45.98% -
  Horiz. % 129.89% 105.75% 116.09% 162.07% 160.92% 145.98% 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.
 


 

241  284  545  1255 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.02 
 ARMADA 0.32+0.015 
 GPACKET-WB 0.26+0.005 
 HSI-H8E 0.275+0.035 
 SAPNRG-WA 0.12+0.005 
 HSI-C7E 0.23-0.065 
 MNC 0.100.00 
 HSI-H6S 0.145+0.025 
 VSOLAR 0.100.00 
 KNM 0.385+0.01 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers