Highlights

[PTARAS] QoQ Quarter Result on 2014-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     123.54%    YoY -     28.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 57,339 74,110 64,194 61,746 48,889 47,892 43,380 20.46%
  QoQ % -22.63% 15.45% 3.96% 26.30% 2.08% 10.40% -
  Horiz. % 132.18% 170.84% 147.98% 142.34% 112.70% 110.40% 100.00%
PBT 18,245 20,245 15,281 25,458 13,681 17,895 14,130 18.60%
  QoQ % -9.88% 32.48% -39.98% 86.08% -23.55% 26.65% -
  Horiz. % 129.12% 143.28% 108.15% 180.17% 96.82% 126.65% 100.00%
Tax -4,461 -5,074 -3,768 -4,754 -4,419 -4,168 -3,586 15.68%
  QoQ % 12.08% -34.66% 20.74% -7.58% -6.02% -16.23% -
  Horiz. % 124.40% 141.49% 105.08% 132.57% 123.23% 116.23% 100.00%
NP 13,784 15,171 11,513 20,704 9,262 13,727 10,544 19.58%
  QoQ % -9.14% 31.77% -44.39% 123.54% -32.53% 30.19% -
  Horiz. % 130.73% 143.88% 109.19% 196.36% 87.84% 130.19% 100.00%
NP to SH 13,784 15,171 11,513 20,704 9,262 13,727 10,544 19.58%
  QoQ % -9.14% 31.77% -44.39% 123.54% -32.53% 30.19% -
  Horiz. % 130.73% 143.88% 109.19% 196.36% 87.84% 130.19% 100.00%
Tax Rate 24.45 % 25.06 % 24.66 % 18.67 % 32.30 % 23.29 % 25.38 % -2.46%
  QoQ % -2.43% 1.62% 32.08% -42.20% 38.69% -8.23% -
  Horiz. % 96.34% 98.74% 97.16% 73.56% 127.27% 91.77% 100.00%
Total Cost 43,555 58,939 52,681 41,042 39,627 34,165 32,836 20.74%
  QoQ % -26.10% 11.88% 28.36% 3.57% 15.99% 4.05% -
  Horiz. % 132.64% 179.50% 160.44% 124.99% 120.68% 104.05% 100.00%
Net Worth 338,188 324,401 318,206 308,152 300,216 284,116 282,770 12.68%
  QoQ % 4.25% 1.95% 3.26% 2.64% 5.67% 0.48% -
  Horiz. % 119.60% 114.72% 112.53% 108.98% 106.17% 100.48% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 11,219 - - 14,444 9,581 - - -
  QoQ % 0.00% 0.00% 0.00% 50.76% 0.00% 0.00% -
  Horiz. % 117.10% 0.00% 0.00% 150.76% 100.00% - -
Div Payout % 81.40 % - % - % 69.77 % 103.45 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -32.56% 0.00% 0.00% -
  Horiz. % 78.69% 0.00% 0.00% 67.44% 100.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 338,188 324,401 318,206 308,152 300,216 284,116 282,770 12.68%
  QoQ % 4.25% 1.95% 3.26% 2.64% 5.67% 0.48% -
  Horiz. % 119.60% 114.72% 112.53% 108.98% 106.17% 100.48% 100.00%
NOSH 160,279 161,393 159,902 160,496 159,689 159,616 79,878 59.15%
  QoQ % -0.69% 0.93% -0.37% 0.51% 0.05% 99.82% -
  Horiz. % 200.65% 202.05% 200.18% 200.92% 199.91% 199.82% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 24.04 % 20.47 % 17.93 % 33.53 % 18.94 % 28.66 % 24.31 % -0.74%
  QoQ % 17.44% 14.17% -46.53% 77.03% -33.91% 17.89% -
  Horiz. % 98.89% 84.20% 73.76% 137.93% 77.91% 117.89% 100.00%
ROE 4.08 % 4.68 % 3.62 % 6.72 % 3.09 % 4.83 % 3.73 % 6.17%
  QoQ % -12.82% 29.28% -46.13% 117.48% -36.02% 29.49% -
  Horiz. % 109.38% 125.47% 97.05% 180.16% 82.84% 129.49% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 35.77 45.92 40.15 38.47 30.62 30.00 54.31 -24.32%
  QoQ % -22.10% 14.37% 4.37% 25.64% 2.07% -44.76% -
  Horiz. % 65.86% 84.55% 73.93% 70.83% 56.38% 55.24% 100.00%
EPS 8.60 9.40 7.20 12.90 5.80 8.60 13.20 -24.87%
  QoQ % -8.51% 30.56% -44.19% 122.41% -32.56% -34.85% -
  Horiz. % 65.15% 71.21% 54.55% 97.73% 43.94% 65.15% 100.00%
DPS 7.00 0.00 0.00 9.00 6.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 116.67% 0.00% 0.00% 150.00% 100.00% - -
NAPS 2.1100 2.0100 1.9900 1.9200 1.8800 1.7800 3.5400 -29.20%
  QoQ % 4.98% 1.01% 3.65% 2.13% 5.62% -49.72% -
  Horiz. % 59.60% 56.78% 56.21% 54.24% 53.11% 50.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 34.57 44.68 38.70 37.23 29.48 28.87 26.15 20.47%
  QoQ % -22.63% 15.45% 3.95% 26.29% 2.11% 10.40% -
  Horiz. % 132.20% 170.86% 147.99% 142.37% 112.73% 110.40% 100.00%
EPS 8.31 9.15 6.94 12.48 5.58 8.28 6.36 19.54%
  QoQ % -9.18% 31.84% -44.39% 123.66% -32.61% 30.19% -
  Horiz. % 130.66% 143.87% 109.12% 196.23% 87.74% 130.19% 100.00%
DPS 6.76 0.00 0.00 8.71 5.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.69% 0.00% 0.00% -
  Horiz. % 116.96% 0.00% 0.00% 150.69% 100.00% - -
NAPS 2.0389 1.9558 1.9185 1.8579 1.8100 1.7129 1.7048 12.68%
  QoQ % 4.25% 1.94% 3.26% 2.65% 5.67% 0.48% -
  Horiz. % 119.60% 114.72% 112.54% 108.98% 106.17% 100.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.0300 3.7300 4.6000 4.4000 3.0900 2.8600 5.8600 -
P/RPS 11.27 8.12 11.46 11.44 10.09 9.53 10.79 2.95%
  QoQ % 38.79% -29.14% 0.17% 13.38% 5.88% -11.68% -
  Horiz. % 104.45% 75.25% 106.21% 106.02% 93.51% 88.32% 100.00%
P/EPS 46.86 39.68 63.89 34.11 53.28 33.26 44.39 3.68%
  QoQ % 18.09% -37.89% 87.31% -35.98% 60.19% -25.07% -
  Horiz. % 105.56% 89.39% 143.93% 76.84% 120.03% 74.93% 100.00%
EY 2.13 2.52 1.57 2.93 1.88 3.01 2.25 -3.59%
  QoQ % -15.48% 60.51% -46.42% 55.85% -37.54% 33.78% -
  Horiz. % 94.67% 112.00% 69.78% 130.22% 83.56% 133.78% 100.00%
DY 1.74 0.00 0.00 2.05 1.94 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 5.67% 0.00% 0.00% -
  Horiz. % 89.69% 0.00% 0.00% 105.67% 100.00% - -
P/NAPS 1.91 1.86 2.31 2.29 1.64 1.61 1.66 9.81%
  QoQ % 2.69% -19.48% 0.87% 39.63% 1.86% -3.01% -
  Horiz. % 115.06% 112.05% 139.16% 137.95% 98.80% 96.99% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 24/02/15 21/11/14 28/08/14 21/05/14 12/02/14 15/11/13 -
Price 4.0800 4.3600 4.3600 4.4400 4.0700 2.8500 6.3000 -
P/RPS 11.40 9.50 10.86 11.54 13.29 9.50 11.60 -1.15%
  QoQ % 20.00% -12.52% -5.89% -13.17% 39.89% -18.10% -
  Horiz. % 98.28% 81.90% 93.62% 99.48% 114.57% 81.90% 100.00%
P/EPS 47.44 46.38 60.56 34.42 70.17 33.14 47.73 -0.41%
  QoQ % 2.29% -23.41% 75.94% -50.95% 111.74% -30.57% -
  Horiz. % 99.39% 97.17% 126.88% 72.11% 147.01% 69.43% 100.00%
EY 2.11 2.16 1.65 2.91 1.43 3.02 2.10 0.32%
  QoQ % -2.31% 30.91% -43.30% 103.50% -52.65% 43.81% -
  Horiz. % 100.48% 102.86% 78.57% 138.57% 68.10% 143.81% 100.00%
DY 1.72 0.00 0.00 2.03 1.47 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 38.10% 0.00% 0.00% -
  Horiz. % 117.01% 0.00% 0.00% 138.10% 100.00% - -
P/NAPS 1.93 2.17 2.19 2.31 2.16 1.60 1.78 5.55%
  QoQ % -11.06% -0.91% -5.19% 6.94% 35.00% -10.11% -
  Horiz. % 108.43% 121.91% 123.03% 129.78% 121.35% 89.89% 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  585  510  953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.1550.00 
 MYEG 1.21-0.09 
 SAPNRG 0.225-0.01 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 MTOUCHE 0.16-0.015 
 XOX 0.045-0.005 
 IRIS 0.14-0.005 
 AIRASIA 1.13-0.03 
 PWRWELL 0.355-0.02 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers