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 - 166,384
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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers