Highlights

[PTARAS] QoQ Quarter Result on 2013-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -34.72%    YoY -     -26.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 61,746 48,889 47,892 43,380 50,706 42,434 36,019 43.38%
  QoQ % 26.30% 2.08% 10.40% -14.45% 19.49% 17.81% -
  Horiz. % 171.43% 135.73% 132.96% 120.44% 140.78% 117.81% 100.00%
PBT 25,458 13,681 17,895 14,130 20,015 17,645 10,626 79.33%
  QoQ % 86.08% -23.55% 26.65% -29.40% 13.43% 66.05% -
  Horiz. % 239.58% 128.75% 168.41% 132.98% 188.36% 166.05% 100.00%
Tax -4,754 -4,419 -4,168 -3,586 -3,862 -3,832 -2,586 50.24%
  QoQ % -7.58% -6.02% -16.23% 7.15% -0.78% -48.18% -
  Horiz. % 183.84% 170.88% 161.18% 138.67% 149.34% 148.18% 100.00%
NP 20,704 9,262 13,727 10,544 16,153 13,813 8,040 88.20%
  QoQ % 123.54% -32.53% 30.19% -34.72% 16.94% 71.80% -
  Horiz. % 257.51% 115.20% 170.73% 131.14% 200.91% 171.80% 100.00%
NP to SH 20,704 9,262 13,727 10,544 16,153 13,813 8,040 88.20%
  QoQ % 123.54% -32.53% 30.19% -34.72% 16.94% 71.80% -
  Horiz. % 257.51% 115.20% 170.73% 131.14% 200.91% 171.80% 100.00%
Tax Rate 18.67 % 32.30 % 23.29 % 25.38 % 19.30 % 21.72 % 24.34 % -16.25%
  QoQ % -42.20% 38.69% -8.23% 31.50% -11.14% -10.76% -
  Horiz. % 76.71% 132.70% 95.69% 104.27% 79.29% 89.24% 100.00%
Total Cost 41,042 39,627 34,165 32,836 34,553 28,621 27,979 29.19%
  QoQ % 3.57% 15.99% 4.05% -4.97% 20.73% 2.29% -
  Horiz. % 146.69% 141.63% 122.11% 117.36% 123.50% 102.29% 100.00%
Net Worth 308,152 300,216 284,116 282,770 272,431 266,678 254,868 13.53%
  QoQ % 2.64% 5.67% 0.48% 3.80% 2.16% 4.63% -
  Horiz. % 120.91% 117.79% 111.48% 110.95% 106.89% 104.63% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 14,444 9,581 - - 12,054 7,984 - -
  QoQ % 50.76% 0.00% 0.00% 0.00% 50.98% 0.00% -
  Horiz. % 180.91% 120.00% 0.00% 0.00% 150.98% 100.00% -
Div Payout % 69.77 % 103.45 % - % - % 74.63 % 57.80 % - % -
  QoQ % -32.56% 0.00% 0.00% 0.00% 29.12% 0.00% -
  Horiz. % 120.71% 178.98% 0.00% 0.00% 129.12% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 308,152 300,216 284,116 282,770 272,431 266,678 254,868 13.53%
  QoQ % 2.64% 5.67% 0.48% 3.80% 2.16% 4.63% -
  Horiz. % 120.91% 117.79% 111.48% 110.95% 106.89% 104.63% 100.00%
NOSH 160,496 159,689 159,616 79,878 80,363 79,843 80,400 58.74%
  QoQ % 0.51% 0.05% 99.82% -0.60% 0.65% -0.69% -
  Horiz. % 199.62% 198.62% 198.53% 99.35% 99.95% 99.31% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 33.53 % 18.94 % 28.66 % 24.31 % 31.86 % 32.55 % 22.32 % 31.27%
  QoQ % 77.03% -33.91% 17.89% -23.70% -2.12% 45.83% -
  Horiz. % 150.22% 84.86% 128.41% 108.92% 142.74% 145.83% 100.00%
ROE 6.72 % 3.09 % 4.83 % 3.73 % 5.93 % 5.18 % 3.15 % 65.95%
  QoQ % 117.48% -36.02% 29.49% -37.10% 14.48% 64.44% -
  Horiz. % 213.33% 98.10% 153.33% 118.41% 188.25% 164.44% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.47 30.62 30.00 54.31 63.10 53.15 44.80 -9.68%
  QoQ % 25.64% 2.07% -44.76% -13.93% 18.72% 18.64% -
  Horiz. % 85.87% 68.35% 66.96% 121.23% 140.85% 118.64% 100.00%
EPS 12.90 5.80 8.60 13.20 20.10 17.30 10.00 18.56%
  QoQ % 122.41% -32.56% -34.85% -34.33% 16.18% 73.00% -
  Horiz. % 129.00% 58.00% 86.00% 132.00% 201.00% 173.00% 100.00%
DPS 9.00 6.00 0.00 0.00 15.00 10.00 0.00 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 90.00% 60.00% 0.00% 0.00% 150.00% 100.00% -
NAPS 1.9200 1.8800 1.7800 3.5400 3.3900 3.3400 3.1700 -28.48%
  QoQ % 2.13% 5.62% -49.72% 4.42% 1.50% 5.36% -
  Horiz. % 60.57% 59.31% 56.15% 111.67% 106.94% 105.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.23 29.48 28.87 26.15 30.57 25.58 21.72 43.37%
  QoQ % 26.29% 2.11% 10.40% -14.46% 19.51% 17.77% -
  Horiz. % 171.41% 135.73% 132.92% 120.40% 140.75% 117.77% 100.00%
EPS 12.48 5.58 8.28 6.36 9.74 8.33 4.85 88.11%
  QoQ % 123.66% -32.61% 30.19% -34.70% 16.93% 71.75% -
  Horiz. % 257.32% 115.05% 170.72% 131.13% 200.82% 171.75% 100.00%
DPS 8.71 5.78 0.00 0.00 7.27 4.81 0.00 -
  QoQ % 50.69% 0.00% 0.00% 0.00% 51.14% 0.00% -
  Horiz. % 181.08% 120.17% 0.00% 0.00% 151.14% 100.00% -
NAPS 1.8579 1.8100 1.7129 1.7048 1.6425 1.6078 1.5366 13.53%
  QoQ % 2.65% 5.67% 0.48% 3.79% 2.16% 4.63% -
  Horiz. % 120.91% 117.79% 111.47% 110.95% 106.89% 104.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.4000 3.0900 2.8600 5.8600 4.8200 2.9600 3.0800 -
P/RPS 11.44 10.09 9.53 10.79 7.64 5.57 6.88 40.48%
  QoQ % 13.38% 5.88% -11.68% 41.23% 37.16% -19.04% -
  Horiz. % 166.28% 146.66% 138.52% 156.83% 111.05% 80.96% 100.00%
P/EPS 34.11 53.28 33.26 44.39 23.98 17.11 30.80 7.06%
  QoQ % -35.98% 60.19% -25.07% 85.11% 40.15% -44.45% -
  Horiz. % 110.75% 172.99% 107.99% 144.12% 77.86% 55.55% 100.00%
EY 2.93 1.88 3.01 2.25 4.17 5.84 3.25 -6.69%
  QoQ % 55.85% -37.54% 33.78% -46.04% -28.60% 79.69% -
  Horiz. % 90.15% 57.85% 92.62% 69.23% 128.31% 179.69% 100.00%
DY 2.05 1.94 0.00 0.00 3.11 3.38 0.00 -
  QoQ % 5.67% 0.00% 0.00% 0.00% -7.99% 0.00% -
  Horiz. % 60.65% 57.40% 0.00% 0.00% 92.01% 100.00% -
P/NAPS 2.29 1.64 1.61 1.66 1.42 0.89 0.97 77.58%
  QoQ % 39.63% 1.86% -3.01% 16.90% 59.55% -8.25% -
  Horiz. % 236.08% 169.07% 165.98% 171.13% 146.39% 91.75% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 21/05/14 12/02/14 15/11/13 27/08/13 17/05/13 18/02/13 -
Price 4.4400 4.0700 2.8500 6.3000 5.2400 3.7700 2.9300 -
P/RPS 11.54 13.29 9.50 11.60 8.30 7.09 6.54 46.17%
  QoQ % -13.17% 39.89% -18.10% 39.76% 17.07% 8.41% -
  Horiz. % 176.45% 203.21% 145.26% 177.37% 126.91% 108.41% 100.00%
P/EPS 34.42 70.17 33.14 47.73 26.07 21.79 29.30 11.37%
  QoQ % -50.95% 111.74% -30.57% 83.08% 19.64% -25.63% -
  Horiz. % 117.47% 239.49% 113.11% 162.90% 88.98% 74.37% 100.00%
EY 2.91 1.43 3.02 2.10 3.84 4.59 3.41 -10.06%
  QoQ % 103.50% -52.65% 43.81% -45.31% -16.34% 34.60% -
  Horiz. % 85.34% 41.94% 88.56% 61.58% 112.61% 134.60% 100.00%
DY 2.03 1.47 0.00 0.00 2.86 2.65 0.00 -
  QoQ % 38.10% 0.00% 0.00% 0.00% 7.92% 0.00% -
  Horiz. % 76.60% 55.47% 0.00% 0.00% 107.92% 100.00% -
P/NAPS 2.31 2.16 1.60 1.78 1.55 1.13 0.92 85.05%
  QoQ % 6.94% 35.00% -10.11% 14.84% 37.17% 22.83% -
  Horiz. % 251.09% 234.78% 173.91% 193.48% 168.48% 122.83% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers