Highlights

[PTARAS] QoQ Quarter Result on 2014-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -44.39%    YoY -     9.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 47,356 57,339 74,110 64,194 61,746 48,889 47,892 -0.75%
  QoQ % -17.41% -22.63% 15.45% 3.96% 26.30% 2.08% -
  Horiz. % 98.88% 119.73% 154.74% 134.04% 128.93% 102.08% 100.00%
PBT 14,799 18,245 20,245 15,281 25,458 13,681 17,895 -11.93%
  QoQ % -18.89% -9.88% 32.48% -39.98% 86.08% -23.55% -
  Horiz. % 82.70% 101.96% 113.13% 85.39% 142.26% 76.45% 100.00%
Tax -3,346 -4,461 -5,074 -3,768 -4,754 -4,419 -4,168 -13.66%
  QoQ % 24.99% 12.08% -34.66% 20.74% -7.58% -6.02% -
  Horiz. % 80.28% 107.03% 121.74% 90.40% 114.06% 106.02% 100.00%
NP 11,453 13,784 15,171 11,513 20,704 9,262 13,727 -11.40%
  QoQ % -16.91% -9.14% 31.77% -44.39% 123.54% -32.53% -
  Horiz. % 83.43% 100.42% 110.52% 83.87% 150.83% 67.47% 100.00%
NP to SH 11,453 13,784 15,171 11,513 20,704 9,262 13,727 -11.40%
  QoQ % -16.91% -9.14% 31.77% -44.39% 123.54% -32.53% -
  Horiz. % 83.43% 100.42% 110.52% 83.87% 150.83% 67.47% 100.00%
Tax Rate 22.61 % 24.45 % 25.06 % 24.66 % 18.67 % 32.30 % 23.29 % -1.96%
  QoQ % -7.53% -2.43% 1.62% 32.08% -42.20% 38.69% -
  Horiz. % 97.08% 104.98% 107.60% 105.88% 80.16% 138.69% 100.00%
Total Cost 35,903 43,555 58,939 52,681 41,042 39,627 34,165 3.37%
  QoQ % -17.57% -26.10% 11.88% 28.36% 3.57% 15.99% -
  Horiz. % 105.09% 127.48% 172.51% 154.20% 120.13% 115.99% 100.00%
Net Worth 343,590 338,188 324,401 318,206 308,152 300,216 284,116 13.55%
  QoQ % 1.60% 4.25% 1.95% 3.26% 2.64% 5.67% -
  Horiz. % 120.93% 119.03% 114.18% 112.00% 108.46% 105.67% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 17,744 11,219 - - 14,444 9,581 - -
  QoQ % 58.15% 0.00% 0.00% 0.00% 50.76% 0.00% -
  Horiz. % 185.19% 117.10% 0.00% 0.00% 150.76% 100.00% -
Div Payout % 154.93 % 81.40 % - % - % 69.77 % 103.45 % - % -
  QoQ % 90.33% 0.00% 0.00% 0.00% -32.56% 0.00% -
  Horiz. % 149.76% 78.69% 0.00% 0.00% 67.44% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 343,590 338,188 324,401 318,206 308,152 300,216 284,116 13.55%
  QoQ % 1.60% 4.25% 1.95% 3.26% 2.64% 5.67% -
  Horiz. % 120.93% 119.03% 114.18% 112.00% 108.46% 105.67% 100.00%
NOSH 161,309 160,279 161,393 159,902 160,496 159,689 159,616 0.71%
  QoQ % 0.64% -0.69% 0.93% -0.37% 0.51% 0.05% -
  Horiz. % 101.06% 100.42% 101.11% 100.18% 100.55% 100.05% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 24.18 % 24.04 % 20.47 % 17.93 % 33.53 % 18.94 % 28.66 % -10.74%
  QoQ % 0.58% 17.44% 14.17% -46.53% 77.03% -33.91% -
  Horiz. % 84.37% 83.88% 71.42% 62.56% 116.99% 66.09% 100.00%
ROE 3.33 % 4.08 % 4.68 % 3.62 % 6.72 % 3.09 % 4.83 % -22.01%
  QoQ % -18.38% -12.82% 29.28% -46.13% 117.48% -36.02% -
  Horiz. % 68.94% 84.47% 96.89% 74.95% 139.13% 63.98% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.36 35.77 45.92 40.15 38.47 30.62 30.00 -1.43%
  QoQ % -17.92% -22.10% 14.37% 4.37% 25.64% 2.07% -
  Horiz. % 97.87% 119.23% 153.07% 133.83% 128.23% 102.07% 100.00%
EPS 7.10 8.60 9.40 7.20 12.90 5.80 8.60 -12.03%
  QoQ % -17.44% -8.51% 30.56% -44.19% 122.41% -32.56% -
  Horiz. % 82.56% 100.00% 109.30% 83.72% 150.00% 67.44% 100.00%
DPS 11.00 7.00 0.00 0.00 9.00 6.00 0.00 -
  QoQ % 57.14% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 183.33% 116.67% 0.00% 0.00% 150.00% 100.00% -
NAPS 2.1300 2.1100 2.0100 1.9900 1.9200 1.8800 1.7800 12.75%
  QoQ % 0.95% 4.98% 1.01% 3.65% 2.13% 5.62% -
  Horiz. % 119.66% 118.54% 112.92% 111.80% 107.87% 105.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.55 34.57 44.68 38.70 37.23 29.48 28.87 -0.74%
  QoQ % -17.41% -22.63% 15.45% 3.95% 26.29% 2.11% -
  Horiz. % 98.89% 119.74% 154.76% 134.05% 128.96% 102.11% 100.00%
EPS 6.91 8.31 9.15 6.94 12.48 5.58 8.28 -11.39%
  QoQ % -16.85% -9.18% 31.84% -44.39% 123.66% -32.61% -
  Horiz. % 83.45% 100.36% 110.51% 83.82% 150.72% 67.39% 100.00%
DPS 10.70 6.76 0.00 0.00 8.71 5.78 0.00 -
  QoQ % 58.28% 0.00% 0.00% 0.00% 50.69% 0.00% -
  Horiz. % 185.12% 116.96% 0.00% 0.00% 150.69% 100.00% -
NAPS 2.0715 2.0389 1.9558 1.9185 1.8579 1.8100 1.7129 13.55%
  QoQ % 1.60% 4.25% 1.94% 3.26% 2.65% 5.67% -
  Horiz. % 120.94% 119.03% 114.18% 112.00% 108.47% 105.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.7700 4.0300 3.7300 4.6000 4.4000 3.0900 2.8600 -
P/RPS 12.84 11.27 8.12 11.46 11.44 10.09 9.53 22.05%
  QoQ % 13.93% 38.79% -29.14% 0.17% 13.38% 5.88% -
  Horiz. % 134.73% 118.26% 85.20% 120.25% 120.04% 105.88% 100.00%
P/EPS 53.10 46.86 39.68 63.89 34.11 53.28 33.26 36.72%
  QoQ % 13.32% 18.09% -37.89% 87.31% -35.98% 60.19% -
  Horiz. % 159.65% 140.89% 119.30% 192.09% 102.56% 160.19% 100.00%
EY 1.88 2.13 2.52 1.57 2.93 1.88 3.01 -26.99%
  QoQ % -11.74% -15.48% 60.51% -46.42% 55.85% -37.54% -
  Horiz. % 62.46% 70.76% 83.72% 52.16% 97.34% 62.46% 100.00%
DY 2.92 1.74 0.00 0.00 2.05 1.94 0.00 -
  QoQ % 67.82% 0.00% 0.00% 0.00% 5.67% 0.00% -
  Horiz. % 150.52% 89.69% 0.00% 0.00% 105.67% 100.00% -
P/NAPS 1.77 1.91 1.86 2.31 2.29 1.64 1.61 6.54%
  QoQ % -7.33% 2.69% -19.48% 0.87% 39.63% 1.86% -
  Horiz. % 109.94% 118.63% 115.53% 143.48% 142.24% 101.86% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 15/05/15 24/02/15 21/11/14 28/08/14 21/05/14 12/02/14 -
Price 3.1100 4.0800 4.3600 4.3600 4.4400 4.0700 2.8500 -
P/RPS 10.59 11.40 9.50 10.86 11.54 13.29 9.50 7.53%
  QoQ % -7.11% 20.00% -12.52% -5.89% -13.17% 39.89% -
  Horiz. % 111.47% 120.00% 100.00% 114.32% 121.47% 139.89% 100.00%
P/EPS 43.80 47.44 46.38 60.56 34.42 70.17 33.14 20.50%
  QoQ % -7.67% 2.29% -23.41% 75.94% -50.95% 111.74% -
  Horiz. % 132.17% 143.15% 139.95% 182.74% 103.86% 211.74% 100.00%
EY 2.28 2.11 2.16 1.65 2.91 1.43 3.02 -17.13%
  QoQ % 8.06% -2.31% 30.91% -43.30% 103.50% -52.65% -
  Horiz. % 75.50% 69.87% 71.52% 54.64% 96.36% 47.35% 100.00%
DY 3.54 1.72 0.00 0.00 2.03 1.47 0.00 -
  QoQ % 105.81% 0.00% 0.00% 0.00% 38.10% 0.00% -
  Horiz. % 240.82% 117.01% 0.00% 0.00% 138.10% 100.00% -
P/NAPS 1.46 1.93 2.17 2.19 2.31 2.16 1.60 -5.94%
  QoQ % -24.35% -11.06% -0.91% -5.19% 6.94% 35.00% -
  Horiz. % 91.25% 120.62% 135.62% 136.88% 144.37% 135.00% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 
Partners & Brokers