Highlights

[PTARAS] QoQ Quarter Result on 2011-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     19.14%    YoY -     37.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 49,060 45,064 52,449 38,599 45,906 31,429 25,389 55.20%
  QoQ % 8.87% -14.08% 35.88% -15.92% 46.06% 23.79% -
  Horiz. % 193.23% 177.49% 206.58% 152.03% 180.81% 123.79% 100.00%
PBT 15,349 10,992 16,737 14,786 13,315 6,734 9,712 35.72%
  QoQ % 39.64% -34.33% 13.19% 11.05% 97.73% -30.66% -
  Horiz. % 158.04% 113.18% 172.33% 152.24% 137.10% 69.34% 100.00%
Tax -4,570 -2,039 -3,704 -2,654 -3,132 -1,502 -1,473 112.87%
  QoQ % -124.13% 44.95% -39.56% 15.26% -108.52% -1.97% -
  Horiz. % 310.25% 138.42% 251.46% 180.18% 212.63% 101.97% 100.00%
NP 10,779 8,953 13,033 12,132 10,183 5,232 8,239 19.64%
  QoQ % 20.40% -31.31% 7.43% 19.14% 94.63% -36.50% -
  Horiz. % 130.83% 108.67% 158.19% 147.25% 123.60% 63.50% 100.00%
NP to SH 10,779 8,953 13,033 12,132 10,183 5,232 8,239 19.64%
  QoQ % 20.40% -31.31% 7.43% 19.14% 94.63% -36.50% -
  Horiz. % 130.83% 108.67% 158.19% 147.25% 123.60% 63.50% 100.00%
Tax Rate 29.77 % 18.55 % 22.13 % 17.95 % 23.52 % 22.30 % 15.17 % 56.81%
  QoQ % 60.49% -16.18% 23.29% -23.68% 5.47% 47.00% -
  Horiz. % 196.24% 122.28% 145.88% 118.33% 155.04% 147.00% 100.00%
Total Cost 38,281 36,111 39,416 26,467 35,723 26,197 17,150 70.88%
  QoQ % 6.01% -8.38% 48.93% -25.91% 36.36% 52.75% -
  Horiz. % 223.21% 210.56% 229.83% 154.33% 208.30% 152.75% 100.00%
Net Worth 160,168 161,041 159,862 217,918 220,498 210,889 203,975 -14.90%
  QoQ % -0.54% 0.74% -26.64% -1.17% 4.56% 3.39% -
  Horiz. % 78.52% 78.95% 78.37% 106.84% 108.10% 103.39% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 10,010 6,039 - - 15,234 - - -
  QoQ % 65.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.71% 39.64% 0.00% 0.00% 100.00% - -
Div Payout % 92.87 % 67.45 % - % - % 149.61 % - % - % -
  QoQ % 37.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.07% 45.08% 0.00% 0.00% 100.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 160,168 161,041 159,862 217,918 220,498 210,889 203,975 -14.90%
  QoQ % -0.54% 0.74% -26.64% -1.17% 4.56% 3.39% -
  Horiz. % 78.52% 78.95% 78.37% 106.84% 108.10% 103.39% 100.00%
NOSH 80,084 80,520 79,931 79,823 80,181 80,492 79,990 0.08%
  QoQ % -0.54% 0.74% 0.13% -0.45% -0.39% 0.63% -
  Horiz. % 100.12% 100.66% 99.93% 99.79% 100.24% 100.63% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 21.97 % 19.87 % 24.85 % 31.43 % 22.18 % 16.65 % 32.45 % -22.91%
  QoQ % 10.57% -20.04% -20.94% 41.70% 33.21% -48.69% -
  Horiz. % 67.70% 61.23% 76.58% 96.86% 68.35% 51.31% 100.00%
ROE 6.73 % 5.56 % 8.15 % 5.57 % 4.62 % 2.48 % 4.04 % 40.57%
  QoQ % 21.04% -31.78% 46.32% 20.56% 86.29% -38.61% -
  Horiz. % 166.58% 137.62% 201.73% 137.87% 114.36% 61.39% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 61.26 55.97 65.62 48.36 57.25 39.05 31.74 55.08%
  QoQ % 9.45% -14.71% 35.69% -15.53% 46.61% 23.03% -
  Horiz. % 193.01% 176.34% 206.74% 152.36% 180.37% 123.03% 100.00%
EPS 13.50 11.20 16.20 15.20 12.70 6.50 10.30 19.79%
  QoQ % 20.54% -30.86% 6.58% 19.69% 95.38% -36.89% -
  Horiz. % 131.07% 108.74% 157.28% 147.57% 123.30% 63.11% 100.00%
DPS 12.50 7.50 0.00 0.00 19.00 0.00 0.00 -
  QoQ % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.79% 39.47% 0.00% 0.00% 100.00% - -
NAPS 2.0000 2.0000 2.0000 2.7300 2.7500 2.6200 2.5500 -14.97%
  QoQ % 0.00% 0.00% -26.74% -0.73% 4.96% 2.75% -
  Horiz. % 78.43% 78.43% 78.43% 107.06% 107.84% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.58 27.17 31.62 23.27 27.68 18.95 15.31 55.19%
  QoQ % 8.87% -14.07% 35.88% -15.93% 46.07% 23.78% -
  Horiz. % 193.21% 177.47% 206.53% 151.99% 180.80% 123.78% 100.00%
EPS 6.50 5.40 7.86 7.31 6.14 3.15 4.97 19.61%
  QoQ % 20.37% -31.30% 7.52% 19.06% 94.92% -36.62% -
  Horiz. % 130.78% 108.65% 158.15% 147.08% 123.54% 63.38% 100.00%
DPS 6.04 3.64 0.00 0.00 9.18 0.00 0.00 -
  QoQ % 65.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.80% 39.65% 0.00% 0.00% 100.00% - -
NAPS 0.9657 0.9709 0.9638 1.3138 1.3294 1.2715 1.2298 -14.90%
  QoQ % -0.54% 0.74% -26.64% -1.17% 4.55% 3.39% -
  Horiz. % 78.52% 78.95% 78.37% 106.83% 108.10% 103.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.6900 2.5800 2.1700 2.3600 2.3500 2.0700 1.9100 -
P/RPS 4.39 4.61 3.31 4.88 4.10 5.30 6.02 -19.00%
  QoQ % -4.77% 39.27% -32.17% 19.02% -22.64% -11.96% -
  Horiz. % 72.92% 76.58% 54.98% 81.06% 68.11% 88.04% 100.00%
P/EPS 19.99 23.20 13.31 15.53 18.50 31.85 18.54 5.15%
  QoQ % -13.84% 74.31% -14.29% -16.05% -41.92% 71.79% -
  Horiz. % 107.82% 125.13% 71.79% 83.76% 99.78% 171.79% 100.00%
EY 5.00 4.31 7.51 6.44 5.40 3.14 5.39 -4.89%
  QoQ % 16.01% -42.61% 16.61% 19.26% 71.97% -41.74% -
  Horiz. % 92.76% 79.96% 139.33% 119.48% 100.19% 58.26% 100.00%
DY 4.65 2.91 0.00 0.00 8.09 0.00 0.00 -
  QoQ % 59.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.48% 35.97% 0.00% 0.00% 100.00% - -
P/NAPS 1.35 1.29 1.09 0.86 0.85 0.79 0.75 48.03%
  QoQ % 4.65% 18.35% 26.74% 1.18% 7.59% 5.33% -
  Horiz. % 180.00% 172.00% 145.33% 114.67% 113.33% 105.33% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 18/05/12 21/02/12 28/10/11 23/08/11 06/05/11 10/02/11 -
Price 2.8200 2.7900 2.5300 2.3800 2.2000 2.3100 2.0700 -
P/RPS 4.60 4.99 3.86 4.92 3.84 5.92 6.52 -20.77%
  QoQ % -7.82% 29.27% -21.54% 28.13% -35.14% -9.20% -
  Horiz. % 70.55% 76.53% 59.20% 75.46% 58.90% 90.80% 100.00%
P/EPS 20.95 25.09 15.52 15.66 17.32 35.54 20.10 2.80%
  QoQ % -16.50% 61.66% -0.89% -9.58% -51.27% 76.82% -
  Horiz. % 104.23% 124.83% 77.21% 77.91% 86.17% 176.82% 100.00%
EY 4.77 3.99 6.44 6.39 5.77 2.81 4.98 -2.83%
  QoQ % 19.55% -38.04% 0.78% 10.75% 105.34% -43.57% -
  Horiz. % 95.78% 80.12% 129.32% 128.31% 115.86% 56.43% 100.00%
DY 4.43 2.69 0.00 0.00 8.64 0.00 0.00 -
  QoQ % 64.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.27% 31.13% 0.00% 0.00% 100.00% - -
P/NAPS 1.41 1.40 1.27 0.87 0.80 0.88 0.81 44.76%
  QoQ % 0.71% 10.24% 45.98% 8.75% -9.09% 8.64% -
  Horiz. % 174.07% 172.84% 156.79% 107.41% 98.77% 108.64% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers