Highlights

[PTARAS] QoQ Quarter Result on 2015-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -16.91%    YoY -     -44.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 28,969 31,217 35,762 47,356 57,339 74,110 64,194 -41.14%
  QoQ % -7.20% -12.71% -24.48% -17.41% -22.63% 15.45% -
  Horiz. % 45.13% 48.63% 55.71% 73.77% 89.32% 115.45% 100.00%
PBT 4,370 3,506 8,415 14,799 18,245 20,245 15,281 -56.56%
  QoQ % 24.64% -58.34% -43.14% -18.89% -9.88% 32.48% -
  Horiz. % 28.60% 22.94% 55.07% 96.85% 119.40% 132.48% 100.00%
Tax -977 -975 -1,693 -3,346 -4,461 -5,074 -3,768 -59.30%
  QoQ % -0.21% 42.41% 49.40% 24.99% 12.08% -34.66% -
  Horiz. % 25.93% 25.88% 44.93% 88.80% 118.39% 134.66% 100.00%
NP 3,393 2,531 6,722 11,453 13,784 15,171 11,513 -55.68%
  QoQ % 34.06% -62.35% -41.31% -16.91% -9.14% 31.77% -
  Horiz. % 29.47% 21.98% 58.39% 99.48% 119.73% 131.77% 100.00%
NP to SH 3,393 2,531 6,722 11,453 13,784 15,171 11,513 -55.68%
  QoQ % 34.06% -62.35% -41.31% -16.91% -9.14% 31.77% -
  Horiz. % 29.47% 21.98% 58.39% 99.48% 119.73% 131.77% 100.00%
Tax Rate 22.36 % 27.81 % 20.12 % 22.61 % 24.45 % 25.06 % 24.66 % -6.31%
  QoQ % -19.60% 38.22% -11.01% -7.53% -2.43% 1.62% -
  Horiz. % 90.67% 112.77% 81.59% 91.69% 99.15% 101.62% 100.00%
Total Cost 25,576 28,686 29,040 35,903 43,555 58,939 52,681 -38.20%
  QoQ % -10.84% -1.22% -19.12% -17.57% -26.10% 11.88% -
  Horiz. % 48.55% 54.45% 55.12% 68.15% 82.68% 111.88% 100.00%
Net Worth 334,452 327,448 352,495 343,590 338,188 324,401 318,206 3.37%
  QoQ % 2.14% -7.11% 2.59% 1.60% 4.25% 1.95% -
  Horiz. % 105.11% 102.90% 110.78% 107.98% 106.28% 101.95% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 12,925 - - 17,744 11,219 - - -
  QoQ % 0.00% 0.00% 0.00% 58.15% 0.00% 0.00% -
  Horiz. % 115.21% 0.00% 0.00% 158.15% 100.00% - -
Div Payout % 380.95 % - % - % 154.93 % 81.40 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 90.33% 0.00% 0.00% -
  Horiz. % 468.00% 0.00% 0.00% 190.33% 100.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 334,452 327,448 352,495 343,590 338,188 324,401 318,206 3.37%
  QoQ % 2.14% -7.11% 2.59% 1.60% 4.25% 1.95% -
  Horiz. % 105.11% 102.90% 110.78% 107.98% 106.28% 101.95% 100.00%
NOSH 161,571 158,187 163,951 161,309 160,279 161,393 159,902 0.69%
  QoQ % 2.14% -3.52% 1.64% 0.64% -0.69% 0.93% -
  Horiz. % 101.04% 98.93% 102.53% 100.88% 100.24% 100.93% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 11.71 % 8.11 % 18.80 % 24.18 % 24.04 % 20.47 % 17.93 % -24.71%
  QoQ % 44.39% -56.86% -22.25% 0.58% 17.44% 14.17% -
  Horiz. % 65.31% 45.23% 104.85% 134.86% 134.08% 114.17% 100.00%
ROE 1.01 % 0.77 % 1.91 % 3.33 % 4.08 % 4.68 % 3.62 % -57.27%
  QoQ % 31.17% -59.69% -42.64% -18.38% -12.82% 29.28% -
  Horiz. % 27.90% 21.27% 52.76% 91.99% 112.71% 129.28% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.93 19.73 21.81 29.36 35.77 45.92 40.15 -41.55%
  QoQ % -9.12% -9.54% -25.72% -17.92% -22.10% 14.37% -
  Horiz. % 44.66% 49.14% 54.32% 73.13% 89.09% 114.37% 100.00%
EPS 2.10 1.60 4.10 7.10 8.60 9.40 7.20 -55.99%
  QoQ % 31.25% -60.98% -42.25% -17.44% -8.51% 30.56% -
  Horiz. % 29.17% 22.22% 56.94% 98.61% 119.44% 130.56% 100.00%
DPS 8.00 0.00 0.00 11.00 7.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 57.14% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 0.00% 157.14% 100.00% - -
NAPS 2.0700 2.0700 2.1500 2.1300 2.1100 2.0100 1.9900 2.66%
  QoQ % 0.00% -3.72% 0.94% 0.95% 4.98% 1.01% -
  Horiz. % 104.02% 104.02% 108.04% 107.04% 106.03% 101.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.47 18.82 21.56 28.55 34.57 44.68 38.70 -41.12%
  QoQ % -7.17% -12.71% -24.48% -17.41% -22.63% 15.45% -
  Horiz. % 45.14% 48.63% 55.71% 73.77% 89.33% 115.45% 100.00%
EPS 2.05 1.53 4.05 6.91 8.31 9.15 6.94 -55.61%
  QoQ % 33.99% -62.22% -41.39% -16.85% -9.18% 31.84% -
  Horiz. % 29.54% 22.05% 58.36% 99.57% 119.74% 131.84% 100.00%
DPS 7.79 0.00 0.00 10.70 6.76 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 58.28% 0.00% 0.00% -
  Horiz. % 115.24% 0.00% 0.00% 158.28% 100.00% - -
NAPS 2.0164 1.9742 2.1252 2.0715 2.0389 1.9558 1.9185 3.37%
  QoQ % 2.14% -7.11% 2.59% 1.60% 4.25% 1.94% -
  Horiz. % 105.10% 102.90% 110.77% 107.97% 106.28% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.6800 3.3000 3.3300 3.7700 4.0300 3.7300 4.6000 -
P/RPS 20.52 16.72 15.27 12.84 11.27 8.12 11.46 47.40%
  QoQ % 22.73% 9.50% 18.93% 13.93% 38.79% -29.14% -
  Horiz. % 179.06% 145.90% 133.25% 112.04% 98.34% 70.86% 100.00%
P/EPS 175.24 206.25 81.22 53.10 46.86 39.68 63.89 95.82%
  QoQ % -15.04% 153.94% 52.96% 13.32% 18.09% -37.89% -
  Horiz. % 274.28% 322.82% 127.12% 83.11% 73.34% 62.11% 100.00%
EY 0.57 0.48 1.23 1.88 2.13 2.52 1.57 -49.08%
  QoQ % 18.75% -60.98% -34.57% -11.74% -15.48% 60.51% -
  Horiz. % 36.31% 30.57% 78.34% 119.75% 135.67% 160.51% 100.00%
DY 2.17 0.00 0.00 2.92 1.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 67.82% 0.00% 0.00% -
  Horiz. % 124.71% 0.00% 0.00% 167.82% 100.00% - -
P/NAPS 1.78 1.59 1.55 1.77 1.91 1.86 2.31 -15.94%
  QoQ % 11.95% 2.58% -12.43% -7.33% 2.69% -19.48% -
  Horiz. % 77.06% 68.83% 67.10% 76.62% 82.68% 80.52% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 22/02/16 20/11/15 26/08/15 15/05/15 24/02/15 21/11/14 -
Price 3.5300 3.3900 3.5400 3.1100 4.0800 4.3600 4.3600 -
P/RPS 19.69 17.18 16.23 10.59 11.40 9.50 10.86 48.63%
  QoQ % 14.61% 5.85% 53.26% -7.11% 20.00% -12.52% -
  Horiz. % 181.31% 158.20% 149.45% 97.51% 104.97% 87.48% 100.00%
P/EPS 168.10 211.88 86.34 43.80 47.44 46.38 60.56 97.39%
  QoQ % -20.66% 145.40% 97.12% -7.67% 2.29% -23.41% -
  Horiz. % 277.58% 349.87% 142.57% 72.32% 78.34% 76.59% 100.00%
EY 0.59 0.47 1.16 2.28 2.11 2.16 1.65 -49.59%
  QoQ % 25.53% -59.48% -49.12% 8.06% -2.31% 30.91% -
  Horiz. % 35.76% 28.48% 70.30% 138.18% 127.88% 130.91% 100.00%
DY 2.27 0.00 0.00 3.54 1.72 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 105.81% 0.00% 0.00% -
  Horiz. % 131.98% 0.00% 0.00% 205.81% 100.00% - -
P/NAPS 1.71 1.64 1.65 1.46 1.93 2.17 2.19 -15.19%
  QoQ % 4.27% -0.61% 13.01% -24.35% -11.06% -0.91% -
  Horiz. % 78.08% 74.89% 75.34% 66.67% 88.13% 99.09% 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. 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?(Part 2) Ten Ninety
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers