Highlights

[PTARAS] QoQ Quarter Result on 2011-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     7.43%    YoY -     58.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 43,686 49,060 45,064 52,449 38,599 45,906 31,429 24.47%
  QoQ % -10.95% 8.87% -14.08% 35.88% -15.92% 46.06% -
  Horiz. % 139.00% 156.10% 143.38% 166.88% 122.81% 146.06% 100.00%
PBT 18,866 15,349 10,992 16,737 14,786 13,315 6,734 98.36%
  QoQ % 22.91% 39.64% -34.33% 13.19% 11.05% 97.73% -
  Horiz. % 280.16% 227.93% 163.23% 248.54% 219.57% 197.73% 100.00%
Tax -4,555 -4,570 -2,039 -3,704 -2,654 -3,132 -1,502 109.09%
  QoQ % 0.33% -124.13% 44.95% -39.56% 15.26% -108.52% -
  Horiz. % 303.26% 304.26% 135.75% 246.60% 176.70% 208.52% 100.00%
NP 14,311 10,779 8,953 13,033 12,132 10,183 5,232 95.23%
  QoQ % 32.77% 20.40% -31.31% 7.43% 19.14% 94.63% -
  Horiz. % 273.53% 206.02% 171.12% 249.10% 231.88% 194.63% 100.00%
NP to SH 14,311 10,779 8,953 13,033 12,132 10,183 5,232 95.23%
  QoQ % 32.77% 20.40% -31.31% 7.43% 19.14% 94.63% -
  Horiz. % 273.53% 206.02% 171.12% 249.10% 231.88% 194.63% 100.00%
Tax Rate 24.14 % 29.77 % 18.55 % 22.13 % 17.95 % 23.52 % 22.30 % 5.41%
  QoQ % -18.91% 60.49% -16.18% 23.29% -23.68% 5.47% -
  Horiz. % 108.25% 133.50% 83.18% 99.24% 80.49% 105.47% 100.00%
Total Cost 29,375 38,281 36,111 39,416 26,467 35,723 26,197 7.91%
  QoQ % -23.26% 6.01% -8.38% 48.93% -25.91% 36.36% -
  Horiz. % 112.13% 146.13% 137.84% 150.46% 101.03% 136.36% 100.00%
Net Worth 251,042 160,168 161,041 159,862 217,918 220,498 210,889 12.29%
  QoQ % 56.74% -0.54% 0.74% -26.64% -1.17% 4.56% -
  Horiz. % 119.04% 75.95% 76.36% 75.80% 103.33% 104.56% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 10,010 6,039 - - 15,234 - -
  QoQ % 0.00% 65.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 65.71% 39.64% 0.00% 0.00% 100.00% -
Div Payout % - % 92.87 % 67.45 % - % - % 149.61 % - % -
  QoQ % 0.00% 37.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.07% 45.08% 0.00% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 251,042 160,168 161,041 159,862 217,918 220,498 210,889 12.29%
  QoQ % 56.74% -0.54% 0.74% -26.64% -1.17% 4.56% -
  Horiz. % 119.04% 75.95% 76.36% 75.80% 103.33% 104.56% 100.00%
NOSH 79,949 80,084 80,520 79,931 79,823 80,181 80,492 -0.45%
  QoQ % -0.17% -0.54% 0.74% 0.13% -0.45% -0.39% -
  Horiz. % 99.33% 99.49% 100.04% 99.30% 99.17% 99.61% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 32.76 % 21.97 % 19.87 % 24.85 % 31.43 % 22.18 % 16.65 % 56.83%
  QoQ % 49.11% 10.57% -20.04% -20.94% 41.70% 33.21% -
  Horiz. % 196.76% 131.95% 119.34% 149.25% 188.77% 133.21% 100.00%
ROE 5.70 % 6.73 % 5.56 % 8.15 % 5.57 % 4.62 % 2.48 % 73.90%
  QoQ % -15.30% 21.04% -31.78% 46.32% 20.56% 86.29% -
  Horiz. % 229.84% 271.37% 224.19% 328.63% 224.60% 186.29% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 54.64 61.26 55.97 65.62 48.36 57.25 39.05 25.02%
  QoQ % -10.81% 9.45% -14.71% 35.69% -15.53% 46.61% -
  Horiz. % 139.92% 156.88% 143.33% 168.04% 123.84% 146.61% 100.00%
EPS 17.90 13.50 11.20 16.20 15.20 12.70 6.50 96.11%
  QoQ % 32.59% 20.54% -30.86% 6.58% 19.69% 95.38% -
  Horiz. % 275.38% 207.69% 172.31% 249.23% 233.85% 195.38% 100.00%
DPS 0.00 12.50 7.50 0.00 0.00 19.00 0.00 -
  QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 65.79% 39.47% 0.00% 0.00% 100.00% -
NAPS 3.1400 2.0000 2.0000 2.0000 2.7300 2.7500 2.6200 12.79%
  QoQ % 57.00% 0.00% 0.00% -26.74% -0.73% 4.96% -
  Horiz. % 119.85% 76.34% 76.34% 76.34% 104.20% 104.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.34 29.58 27.17 31.62 23.27 27.68 18.95 24.47%
  QoQ % -10.95% 8.87% -14.07% 35.88% -15.93% 46.07% -
  Horiz. % 139.00% 156.09% 143.38% 166.86% 122.80% 146.07% 100.00%
EPS 8.63 6.50 5.40 7.86 7.31 6.14 3.15 95.44%
  QoQ % 32.77% 20.37% -31.30% 7.52% 19.06% 94.92% -
  Horiz. % 273.97% 206.35% 171.43% 249.52% 232.06% 194.92% 100.00%
DPS 0.00 6.04 3.64 0.00 0.00 9.18 0.00 -
  QoQ % 0.00% 65.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 65.80% 39.65% 0.00% 0.00% 100.00% -
NAPS 1.5135 0.9657 0.9709 0.9638 1.3138 1.3294 1.2715 12.28%
  QoQ % 56.73% -0.54% 0.74% -26.64% -1.17% 4.55% -
  Horiz. % 119.03% 75.95% 76.36% 75.80% 103.33% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.0200 2.6900 2.5800 2.1700 2.3600 2.3500 2.0700 -
P/RPS 5.53 4.39 4.61 3.31 4.88 4.10 5.30 2.86%
  QoQ % 25.97% -4.77% 39.27% -32.17% 19.02% -22.64% -
  Horiz. % 104.34% 82.83% 86.98% 62.45% 92.08% 77.36% 100.00%
P/EPS 16.87 19.99 23.20 13.31 15.53 18.50 31.85 -34.46%
  QoQ % -15.61% -13.84% 74.31% -14.29% -16.05% -41.92% -
  Horiz. % 52.97% 62.76% 72.84% 41.79% 48.76% 58.08% 100.00%
EY 5.93 5.00 4.31 7.51 6.44 5.40 3.14 52.61%
  QoQ % 18.60% 16.01% -42.61% 16.61% 19.26% 71.97% -
  Horiz. % 188.85% 159.24% 137.26% 239.17% 205.10% 171.97% 100.00%
DY 0.00 4.65 2.91 0.00 0.00 8.09 0.00 -
  QoQ % 0.00% 59.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 57.48% 35.97% 0.00% 0.00% 100.00% -
P/NAPS 0.96 1.35 1.29 1.09 0.86 0.85 0.79 13.83%
  QoQ % -28.89% 4.65% 18.35% 26.74% 1.18% 7.59% -
  Horiz. % 121.52% 170.89% 163.29% 137.97% 108.86% 107.59% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 28/08/12 18/05/12 21/02/12 28/10/11 23/08/11 06/05/11 -
Price 3.1600 2.8200 2.7900 2.5300 2.3800 2.2000 2.3100 -
P/RPS 5.78 4.60 4.99 3.86 4.92 3.84 5.92 -1.58%
  QoQ % 25.65% -7.82% 29.27% -21.54% 28.13% -35.14% -
  Horiz. % 97.64% 77.70% 84.29% 65.20% 83.11% 64.86% 100.00%
P/EPS 17.65 20.95 25.09 15.52 15.66 17.32 35.54 -37.21%
  QoQ % -15.75% -16.50% 61.66% -0.89% -9.58% -51.27% -
  Horiz. % 49.66% 58.95% 70.60% 43.67% 44.06% 48.73% 100.00%
EY 5.66 4.77 3.99 6.44 6.39 5.77 2.81 59.29%
  QoQ % 18.66% 19.55% -38.04% 0.78% 10.75% 105.34% -
  Horiz. % 201.42% 169.75% 141.99% 229.18% 227.40% 205.34% 100.00%
DY 0.00 4.43 2.69 0.00 0.00 8.64 0.00 -
  QoQ % 0.00% 64.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 51.27% 31.13% 0.00% 0.00% 100.00% -
P/NAPS 1.01 1.41 1.40 1.27 0.87 0.80 0.88 9.59%
  QoQ % -28.37% 0.71% 10.24% 45.98% 8.75% -9.09% -
  Horiz. % 114.77% 160.23% 159.09% 144.32% 98.86% 90.91% 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