Highlights

[PTARAS] QoQ Quarter Result on 2013-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     16.94%    YoY -     49.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 48,889 47,892 43,380 50,706 42,434 36,019 43,686 7.80%
  QoQ % 2.08% 10.40% -14.45% 19.49% 17.81% -17.55% -
  Horiz. % 111.91% 109.63% 99.30% 116.07% 97.13% 82.45% 100.00%
PBT 13,681 17,895 14,130 20,015 17,645 10,626 18,866 -19.30%
  QoQ % -23.55% 26.65% -29.40% 13.43% 66.05% -43.68% -
  Horiz. % 72.52% 94.85% 74.90% 106.09% 93.53% 56.32% 100.00%
Tax -4,419 -4,168 -3,586 -3,862 -3,832 -2,586 -4,555 -2.00%
  QoQ % -6.02% -16.23% 7.15% -0.78% -48.18% 43.23% -
  Horiz. % 97.01% 91.50% 78.73% 84.79% 84.13% 56.77% 100.00%
NP 9,262 13,727 10,544 16,153 13,813 8,040 14,311 -25.20%
  QoQ % -32.53% 30.19% -34.72% 16.94% 71.80% -43.82% -
  Horiz. % 64.72% 95.92% 73.68% 112.87% 96.52% 56.18% 100.00%
NP to SH 9,262 13,727 10,544 16,153 13,813 8,040 14,311 -25.20%
  QoQ % -32.53% 30.19% -34.72% 16.94% 71.80% -43.82% -
  Horiz. % 64.72% 95.92% 73.68% 112.87% 96.52% 56.18% 100.00%
Tax Rate 32.30 % 23.29 % 25.38 % 19.30 % 21.72 % 24.34 % 24.14 % 21.45%
  QoQ % 38.69% -8.23% 31.50% -11.14% -10.76% 0.83% -
  Horiz. % 133.80% 96.48% 105.14% 79.95% 89.98% 100.83% 100.00%
Total Cost 39,627 34,165 32,836 34,553 28,621 27,979 29,375 22.11%
  QoQ % 15.99% 4.05% -4.97% 20.73% 2.29% -4.75% -
  Horiz. % 134.90% 116.31% 111.78% 117.63% 97.43% 95.25% 100.00%
Net Worth 300,216 284,116 282,770 272,431 266,678 254,868 251,042 12.68%
  QoQ % 5.67% 0.48% 3.80% 2.16% 4.63% 1.52% -
  Horiz. % 119.59% 113.18% 112.64% 108.52% 106.23% 101.52% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 9,581 - - 12,054 7,984 - - -
  QoQ % 0.00% 0.00% 0.00% 50.98% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 0.00% 150.98% 100.00% - -
Div Payout % 103.45 % - % - % 74.63 % 57.80 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 29.12% 0.00% 0.00% -
  Horiz. % 178.98% 0.00% 0.00% 129.12% 100.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 300,216 284,116 282,770 272,431 266,678 254,868 251,042 12.68%
  QoQ % 5.67% 0.48% 3.80% 2.16% 4.63% 1.52% -
  Horiz. % 119.59% 113.18% 112.64% 108.52% 106.23% 101.52% 100.00%
NOSH 159,689 159,616 79,878 80,363 79,843 80,400 79,949 58.67%
  QoQ % 0.05% 99.82% -0.60% 0.65% -0.69% 0.56% -
  Horiz. % 199.74% 199.65% 99.91% 100.52% 99.87% 100.56% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 18.94 % 28.66 % 24.31 % 31.86 % 32.55 % 22.32 % 32.76 % -30.62%
  QoQ % -33.91% 17.89% -23.70% -2.12% 45.83% -31.87% -
  Horiz. % 57.81% 87.48% 74.21% 97.25% 99.36% 68.13% 100.00%
ROE 3.09 % 4.83 % 3.73 % 5.93 % 5.18 % 3.15 % 5.70 % -33.54%
  QoQ % -36.02% 29.49% -37.10% 14.48% 64.44% -44.74% -
  Horiz. % 54.21% 84.74% 65.44% 104.04% 90.88% 55.26% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 30.62 30.00 54.31 63.10 53.15 44.80 54.64 -32.05%
  QoQ % 2.07% -44.76% -13.93% 18.72% 18.64% -18.01% -
  Horiz. % 56.04% 54.90% 99.40% 115.48% 97.27% 81.99% 100.00%
EPS 5.80 8.60 13.20 20.10 17.30 10.00 17.90 -52.86%
  QoQ % -32.56% -34.85% -34.33% 16.18% 73.00% -44.13% -
  Horiz. % 32.40% 48.04% 73.74% 112.29% 96.65% 55.87% 100.00%
DPS 6.00 0.00 0.00 15.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 0.00% 150.00% 100.00% - -
NAPS 1.8800 1.7800 3.5400 3.3900 3.3400 3.1700 3.1400 -28.99%
  QoQ % 5.62% -49.72% 4.42% 1.50% 5.36% 0.96% -
  Horiz. % 59.87% 56.69% 112.74% 107.96% 106.37% 100.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.48 28.87 26.15 30.57 25.58 21.72 26.34 7.80%
  QoQ % 2.11% 10.40% -14.46% 19.51% 17.77% -17.54% -
  Horiz. % 111.92% 109.61% 99.28% 116.06% 97.11% 82.46% 100.00%
EPS 5.58 8.28 6.36 9.74 8.33 4.85 8.63 -25.25%
  QoQ % -32.61% 30.19% -34.70% 16.93% 71.75% -43.80% -
  Horiz. % 64.66% 95.94% 73.70% 112.86% 96.52% 56.20% 100.00%
DPS 5.78 0.00 0.00 7.27 4.81 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 51.14% 0.00% 0.00% -
  Horiz. % 120.17% 0.00% 0.00% 151.14% 100.00% - -
NAPS 1.8100 1.7129 1.7048 1.6425 1.6078 1.5366 1.5135 12.68%
  QoQ % 5.67% 0.48% 3.79% 2.16% 4.63% 1.53% -
  Horiz. % 119.59% 113.17% 112.64% 108.52% 106.23% 101.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.0900 2.8600 5.8600 4.8200 2.9600 3.0800 3.0200 -
P/RPS 10.09 9.53 10.79 7.64 5.57 6.88 5.53 49.37%
  QoQ % 5.88% -11.68% 41.23% 37.16% -19.04% 24.41% -
  Horiz. % 182.46% 172.33% 195.12% 138.16% 100.72% 124.41% 100.00%
P/EPS 53.28 33.26 44.39 23.98 17.11 30.80 16.87 115.41%
  QoQ % 60.19% -25.07% 85.11% 40.15% -44.45% 82.57% -
  Horiz. % 315.83% 197.15% 263.13% 142.15% 101.42% 182.57% 100.00%
EY 1.88 3.01 2.25 4.17 5.84 3.25 5.93 -53.54%
  QoQ % -37.54% 33.78% -46.04% -28.60% 79.69% -45.19% -
  Horiz. % 31.70% 50.76% 37.94% 70.32% 98.48% 54.81% 100.00%
DY 1.94 0.00 0.00 3.11 3.38 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -7.99% 0.00% 0.00% -
  Horiz. % 57.40% 0.00% 0.00% 92.01% 100.00% - -
P/NAPS 1.64 1.61 1.66 1.42 0.89 0.97 0.96 42.95%
  QoQ % 1.86% -3.01% 16.90% 59.55% -8.25% 1.04% -
  Horiz. % 170.83% 167.71% 172.92% 147.92% 92.71% 101.04% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 12/02/14 15/11/13 27/08/13 17/05/13 18/02/13 08/11/12 -
Price 4.0700 2.8500 6.3000 5.2400 3.7700 2.9300 3.1600 -
P/RPS 13.29 9.50 11.60 8.30 7.09 6.54 5.78 74.30%
  QoQ % 39.89% -18.10% 39.76% 17.07% 8.41% 13.15% -
  Horiz. % 229.93% 164.36% 200.69% 143.60% 122.66% 113.15% 100.00%
P/EPS 70.17 33.14 47.73 26.07 21.79 29.30 17.65 151.17%
  QoQ % 111.74% -30.57% 83.08% 19.64% -25.63% 66.01% -
  Horiz. % 397.56% 187.76% 270.42% 147.71% 123.46% 166.01% 100.00%
EY 1.43 3.02 2.10 3.84 4.59 3.41 5.66 -60.07%
  QoQ % -52.65% 43.81% -45.31% -16.34% 34.60% -39.75% -
  Horiz. % 25.27% 53.36% 37.10% 67.84% 81.10% 60.25% 100.00%
DY 1.47 0.00 0.00 2.86 2.65 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 7.92% 0.00% 0.00% -
  Horiz. % 55.47% 0.00% 0.00% 107.92% 100.00% - -
P/NAPS 2.16 1.60 1.78 1.55 1.13 0.92 1.01 66.07%
  QoQ % 35.00% -10.11% 14.84% 37.17% 22.83% -8.91% -
  Horiz. % 213.86% 158.42% 176.24% 153.47% 111.88% 91.09% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
Partners & Brokers