Highlights

[PTARAS] QoQ Quarter Result on 2012-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -43.82%    YoY -     -38.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 43,380 50,706 42,434 36,019 43,686 49,060 45,064 -2.50%
  QoQ % -14.45% 19.49% 17.81% -17.55% -10.95% 8.87% -
  Horiz. % 96.26% 112.52% 94.16% 79.93% 96.94% 108.87% 100.00%
PBT 14,130 20,015 17,645 10,626 18,866 15,349 10,992 18.21%
  QoQ % -29.40% 13.43% 66.05% -43.68% 22.91% 39.64% -
  Horiz. % 128.55% 182.09% 160.53% 96.67% 171.63% 139.64% 100.00%
Tax -3,586 -3,862 -3,832 -2,586 -4,555 -4,570 -2,039 45.65%
  QoQ % 7.15% -0.78% -48.18% 43.23% 0.33% -124.13% -
  Horiz. % 175.87% 189.41% 187.94% 126.83% 223.39% 224.13% 100.00%
NP 10,544 16,153 13,813 8,040 14,311 10,779 8,953 11.51%
  QoQ % -34.72% 16.94% 71.80% -43.82% 32.77% 20.40% -
  Horiz. % 117.77% 180.42% 154.28% 89.80% 159.85% 120.40% 100.00%
NP to SH 10,544 16,153 13,813 8,040 14,311 10,779 8,953 11.51%
  QoQ % -34.72% 16.94% 71.80% -43.82% 32.77% 20.40% -
  Horiz. % 117.77% 180.42% 154.28% 89.80% 159.85% 120.40% 100.00%
Tax Rate 25.38 % 19.30 % 21.72 % 24.34 % 24.14 % 29.77 % 18.55 % 23.22%
  QoQ % 31.50% -11.14% -10.76% 0.83% -18.91% 60.49% -
  Horiz. % 136.82% 104.04% 117.09% 131.21% 130.13% 160.49% 100.00%
Total Cost 32,836 34,553 28,621 27,979 29,375 38,281 36,111 -6.14%
  QoQ % -4.97% 20.73% 2.29% -4.75% -23.26% 6.01% -
  Horiz. % 90.93% 95.69% 79.26% 77.48% 81.35% 106.01% 100.00%
Net Worth 282,770 272,431 266,678 254,868 251,042 160,168 161,041 45.50%
  QoQ % 3.80% 2.16% 4.63% 1.52% 56.74% -0.54% -
  Horiz. % 175.59% 169.17% 165.60% 158.26% 155.89% 99.46% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 12,054 7,984 - - 10,010 6,039 -
  QoQ % 0.00% 50.98% 0.00% 0.00% 0.00% 65.76% -
  Horiz. % 0.00% 199.61% 132.21% 0.00% 0.00% 165.76% 100.00%
Div Payout % - % 74.63 % 57.80 % - % - % 92.87 % 67.45 % -
  QoQ % 0.00% 29.12% 0.00% 0.00% 0.00% 37.69% -
  Horiz. % 0.00% 110.64% 85.69% 0.00% 0.00% 137.69% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 282,770 272,431 266,678 254,868 251,042 160,168 161,041 45.50%
  QoQ % 3.80% 2.16% 4.63% 1.52% 56.74% -0.54% -
  Horiz. % 175.59% 169.17% 165.60% 158.26% 155.89% 99.46% 100.00%
NOSH 79,878 80,363 79,843 80,400 79,949 80,084 80,520 -0.53%
  QoQ % -0.60% 0.65% -0.69% 0.56% -0.17% -0.54% -
  Horiz. % 99.20% 99.80% 99.16% 99.85% 99.29% 99.46% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 24.31 % 31.86 % 32.55 % 22.32 % 32.76 % 21.97 % 19.87 % 14.38%
  QoQ % -23.70% -2.12% 45.83% -31.87% 49.11% 10.57% -
  Horiz. % 122.35% 160.34% 163.81% 112.33% 164.87% 110.57% 100.00%
ROE 3.73 % 5.93 % 5.18 % 3.15 % 5.70 % 6.73 % 5.56 % -23.35%
  QoQ % -37.10% 14.48% 64.44% -44.74% -15.30% 21.04% -
  Horiz. % 67.09% 106.65% 93.17% 56.65% 102.52% 121.04% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 54.31 63.10 53.15 44.80 54.64 61.26 55.97 -1.99%
  QoQ % -13.93% 18.72% 18.64% -18.01% -10.81% 9.45% -
  Horiz. % 97.03% 112.74% 94.96% 80.04% 97.62% 109.45% 100.00%
EPS 13.20 20.10 17.30 10.00 17.90 13.50 11.20 11.56%
  QoQ % -34.33% 16.18% 73.00% -44.13% 32.59% 20.54% -
  Horiz. % 117.86% 179.46% 154.46% 89.29% 159.82% 120.54% 100.00%
DPS 0.00 15.00 10.00 0.00 0.00 12.50 7.50 -
  QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 200.00% 133.33% 0.00% 0.00% 166.67% 100.00%
NAPS 3.5400 3.3900 3.3400 3.1700 3.1400 2.0000 2.0000 46.27%
  QoQ % 4.42% 1.50% 5.36% 0.96% 57.00% 0.00% -
  Horiz. % 177.00% 169.50% 167.00% 158.50% 157.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.15 30.57 25.58 21.72 26.34 29.58 27.17 -2.52%
  QoQ % -14.46% 19.51% 17.77% -17.54% -10.95% 8.87% -
  Horiz. % 96.25% 112.51% 94.15% 79.94% 96.95% 108.87% 100.00%
EPS 6.36 9.74 8.33 4.85 8.63 6.50 5.40 11.51%
  QoQ % -34.70% 16.93% 71.75% -43.80% 32.77% 20.37% -
  Horiz. % 117.78% 180.37% 154.26% 89.81% 159.81% 120.37% 100.00%
DPS 0.00 7.27 4.81 0.00 0.00 6.04 3.64 -
  QoQ % 0.00% 51.14% 0.00% 0.00% 0.00% 65.93% -
  Horiz. % 0.00% 199.73% 132.14% 0.00% 0.00% 165.93% 100.00%
NAPS 1.7048 1.6425 1.6078 1.5366 1.5135 0.9657 0.9709 45.50%
  QoQ % 3.79% 2.16% 4.63% 1.53% 56.73% -0.54% -
  Horiz. % 175.59% 169.17% 165.60% 158.27% 155.89% 99.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.8600 4.8200 2.9600 3.0800 3.0200 2.6900 2.5800 -
P/RPS 10.79 7.64 5.57 6.88 5.53 4.39 4.61 76.19%
  QoQ % 41.23% 37.16% -19.04% 24.41% 25.97% -4.77% -
  Horiz. % 234.06% 165.73% 120.82% 149.24% 119.96% 95.23% 100.00%
P/EPS 44.39 23.98 17.11 30.80 16.87 19.99 23.20 54.06%
  QoQ % 85.11% 40.15% -44.45% 82.57% -15.61% -13.84% -
  Horiz. % 191.34% 103.36% 73.75% 132.76% 72.72% 86.16% 100.00%
EY 2.25 4.17 5.84 3.25 5.93 5.00 4.31 -35.14%
  QoQ % -46.04% -28.60% 79.69% -45.19% 18.60% 16.01% -
  Horiz. % 52.20% 96.75% 135.50% 75.41% 137.59% 116.01% 100.00%
DY 0.00 3.11 3.38 0.00 0.00 4.65 2.91 -
  QoQ % 0.00% -7.99% 0.00% 0.00% 0.00% 59.79% -
  Horiz. % 0.00% 106.87% 116.15% 0.00% 0.00% 159.79% 100.00%
P/NAPS 1.66 1.42 0.89 0.97 0.96 1.35 1.29 18.29%
  QoQ % 16.90% 59.55% -8.25% 1.04% -28.89% 4.65% -
  Horiz. % 128.68% 110.08% 68.99% 75.19% 74.42% 104.65% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 27/08/13 17/05/13 18/02/13 08/11/12 28/08/12 18/05/12 -
Price 6.3000 5.2400 3.7700 2.9300 3.1600 2.8200 2.7900 -
P/RPS 11.60 8.30 7.09 6.54 5.78 4.60 4.99 75.39%
  QoQ % 39.76% 17.07% 8.41% 13.15% 25.65% -7.82% -
  Horiz. % 232.46% 166.33% 142.08% 131.06% 115.83% 92.18% 100.00%
P/EPS 47.73 26.07 21.79 29.30 17.65 20.95 25.09 53.47%
  QoQ % 83.08% 19.64% -25.63% 66.01% -15.75% -16.50% -
  Horiz. % 190.24% 103.91% 86.85% 116.78% 70.35% 83.50% 100.00%
EY 2.10 3.84 4.59 3.41 5.66 4.77 3.99 -34.79%
  QoQ % -45.31% -16.34% 34.60% -39.75% 18.66% 19.55% -
  Horiz. % 52.63% 96.24% 115.04% 85.46% 141.85% 119.55% 100.00%
DY 0.00 2.86 2.65 0.00 0.00 4.43 2.69 -
  QoQ % 0.00% 7.92% 0.00% 0.00% 0.00% 64.68% -
  Horiz. % 0.00% 106.32% 98.51% 0.00% 0.00% 164.68% 100.00%
P/NAPS 1.78 1.55 1.13 0.92 1.01 1.41 1.40 17.34%
  QoQ % 14.84% 37.17% 22.83% -8.91% -28.37% 0.71% -
  Horiz. % 127.14% 110.71% 80.71% 65.71% 72.14% 100.71% 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