Highlights

[PTARAS] QoQ Quarter Result on 2013-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 12-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     30.19%    YoY -     70.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 64,194 61,746 48,889 47,892 43,380 50,706 42,434 31.75%
  QoQ % 3.96% 26.30% 2.08% 10.40% -14.45% 19.49% -
  Horiz. % 151.28% 145.51% 115.21% 112.86% 102.23% 119.49% 100.00%
PBT 15,281 25,458 13,681 17,895 14,130 20,015 17,645 -9.14%
  QoQ % -39.98% 86.08% -23.55% 26.65% -29.40% 13.43% -
  Horiz. % 86.60% 144.28% 77.53% 101.42% 80.08% 113.43% 100.00%
Tax -3,768 -4,754 -4,419 -4,168 -3,586 -3,862 -3,832 -1.12%
  QoQ % 20.74% -7.58% -6.02% -16.23% 7.15% -0.78% -
  Horiz. % 98.33% 124.06% 115.32% 108.77% 93.58% 100.78% 100.00%
NP 11,513 20,704 9,262 13,727 10,544 16,153 13,813 -11.42%
  QoQ % -44.39% 123.54% -32.53% 30.19% -34.72% 16.94% -
  Horiz. % 83.35% 149.89% 67.05% 99.38% 76.33% 116.94% 100.00%
NP to SH 11,513 20,704 9,262 13,727 10,544 16,153 13,813 -11.42%
  QoQ % -44.39% 123.54% -32.53% 30.19% -34.72% 16.94% -
  Horiz. % 83.35% 149.89% 67.05% 99.38% 76.33% 116.94% 100.00%
Tax Rate 24.66 % 18.67 % 32.30 % 23.29 % 25.38 % 19.30 % 21.72 % 8.82%
  QoQ % 32.08% -42.20% 38.69% -8.23% 31.50% -11.14% -
  Horiz. % 113.54% 85.96% 148.71% 107.23% 116.85% 88.86% 100.00%
Total Cost 52,681 41,042 39,627 34,165 32,836 34,553 28,621 50.14%
  QoQ % 28.36% 3.57% 15.99% 4.05% -4.97% 20.73% -
  Horiz. % 184.06% 143.40% 138.45% 119.37% 114.73% 120.73% 100.00%
Net Worth 318,206 308,152 300,216 284,116 282,770 272,431 266,678 12.49%
  QoQ % 3.26% 2.64% 5.67% 0.48% 3.80% 2.16% -
  Horiz. % 119.32% 115.55% 112.58% 106.54% 106.03% 102.16% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 14,444 9,581 - - 12,054 7,984 -
  QoQ % 0.00% 50.76% 0.00% 0.00% 0.00% 50.98% -
  Horiz. % 0.00% 180.91% 120.00% 0.00% 0.00% 150.98% 100.00%
Div Payout % - % 69.77 % 103.45 % - % - % 74.63 % 57.80 % -
  QoQ % 0.00% -32.56% 0.00% 0.00% 0.00% 29.12% -
  Horiz. % 0.00% 120.71% 178.98% 0.00% 0.00% 129.12% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 318,206 308,152 300,216 284,116 282,770 272,431 266,678 12.49%
  QoQ % 3.26% 2.64% 5.67% 0.48% 3.80% 2.16% -
  Horiz. % 119.32% 115.55% 112.58% 106.54% 106.03% 102.16% 100.00%
NOSH 159,902 160,496 159,689 159,616 79,878 80,363 79,843 58.82%
  QoQ % -0.37% 0.51% 0.05% 99.82% -0.60% 0.65% -
  Horiz. % 200.27% 201.01% 200.00% 199.91% 100.04% 100.65% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.93 % 33.53 % 18.94 % 28.66 % 24.31 % 31.86 % 32.55 % -32.78%
  QoQ % -46.53% 77.03% -33.91% 17.89% -23.70% -2.12% -
  Horiz. % 55.08% 103.01% 58.19% 88.05% 74.69% 97.88% 100.00%
ROE 3.62 % 6.72 % 3.09 % 4.83 % 3.73 % 5.93 % 5.18 % -21.23%
  QoQ % -46.13% 117.48% -36.02% 29.49% -37.10% 14.48% -
  Horiz. % 69.88% 129.73% 59.65% 93.24% 72.01% 114.48% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.15 38.47 30.62 30.00 54.31 63.10 53.15 -17.04%
  QoQ % 4.37% 25.64% 2.07% -44.76% -13.93% 18.72% -
  Horiz. % 75.54% 72.38% 57.61% 56.44% 102.18% 118.72% 100.00%
EPS 7.20 12.90 5.80 8.60 13.20 20.10 17.30 -44.23%
  QoQ % -44.19% 122.41% -32.56% -34.85% -34.33% 16.18% -
  Horiz. % 41.62% 74.57% 33.53% 49.71% 76.30% 116.18% 100.00%
DPS 0.00 9.00 6.00 0.00 0.00 15.00 10.00 -
  QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 90.00% 60.00% 0.00% 0.00% 150.00% 100.00%
NAPS 1.9900 1.9200 1.8800 1.7800 3.5400 3.3900 3.3400 -29.17%
  QoQ % 3.65% 2.13% 5.62% -49.72% 4.42% 1.50% -
  Horiz. % 59.58% 57.49% 56.29% 53.29% 105.99% 101.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.70 37.23 29.48 28.87 26.15 30.57 25.58 31.75%
  QoQ % 3.95% 26.29% 2.11% 10.40% -14.46% 19.51% -
  Horiz. % 151.29% 145.54% 115.25% 112.86% 102.23% 119.51% 100.00%
EPS 6.94 12.48 5.58 8.28 6.36 9.74 8.33 -11.45%
  QoQ % -44.39% 123.66% -32.61% 30.19% -34.70% 16.93% -
  Horiz. % 83.31% 149.82% 66.99% 99.40% 76.35% 116.93% 100.00%
DPS 0.00 8.71 5.78 0.00 0.00 7.27 4.81 -
  QoQ % 0.00% 50.69% 0.00% 0.00% 0.00% 51.14% -
  Horiz. % 0.00% 181.08% 120.17% 0.00% 0.00% 151.14% 100.00%
NAPS 1.9185 1.8579 1.8100 1.7129 1.7048 1.6425 1.6078 12.49%
  QoQ % 3.26% 2.65% 5.67% 0.48% 3.79% 2.16% -
  Horiz. % 119.32% 115.56% 112.58% 106.54% 106.03% 102.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.6000 4.4000 3.0900 2.8600 5.8600 4.8200 2.9600 -
P/RPS 11.46 11.44 10.09 9.53 10.79 7.64 5.57 61.69%
  QoQ % 0.17% 13.38% 5.88% -11.68% 41.23% 37.16% -
  Horiz. % 205.75% 205.39% 181.15% 171.10% 193.72% 137.16% 100.00%
P/EPS 63.89 34.11 53.28 33.26 44.39 23.98 17.11 140.50%
  QoQ % 87.31% -35.98% 60.19% -25.07% 85.11% 40.15% -
  Horiz. % 373.41% 199.36% 311.40% 194.39% 259.44% 140.15% 100.00%
EY 1.57 2.93 1.88 3.01 2.25 4.17 5.84 -58.31%
  QoQ % -46.42% 55.85% -37.54% 33.78% -46.04% -28.60% -
  Horiz. % 26.88% 50.17% 32.19% 51.54% 38.53% 71.40% 100.00%
DY 0.00 2.05 1.94 0.00 0.00 3.11 3.38 -
  QoQ % 0.00% 5.67% 0.00% 0.00% 0.00% -7.99% -
  Horiz. % 0.00% 60.65% 57.40% 0.00% 0.00% 92.01% 100.00%
P/NAPS 2.31 2.29 1.64 1.61 1.66 1.42 0.89 88.75%
  QoQ % 0.87% 39.63% 1.86% -3.01% 16.90% 59.55% -
  Horiz. % 259.55% 257.30% 184.27% 180.90% 186.52% 159.55% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 21/05/14 12/02/14 15/11/13 27/08/13 17/05/13 -
Price 4.3600 4.4400 4.0700 2.8500 6.3000 5.2400 3.7700 -
P/RPS 10.86 11.54 13.29 9.50 11.60 8.30 7.09 32.84%
  QoQ % -5.89% -13.17% 39.89% -18.10% 39.76% 17.07% -
  Horiz. % 153.17% 162.76% 187.45% 133.99% 163.61% 117.07% 100.00%
P/EPS 60.56 34.42 70.17 33.14 47.73 26.07 21.79 97.55%
  QoQ % 75.94% -50.95% 111.74% -30.57% 83.08% 19.64% -
  Horiz. % 277.93% 157.96% 322.03% 152.09% 219.05% 119.64% 100.00%
EY 1.65 2.91 1.43 3.02 2.10 3.84 4.59 -49.41%
  QoQ % -43.30% 103.50% -52.65% 43.81% -45.31% -16.34% -
  Horiz. % 35.95% 63.40% 31.15% 65.80% 45.75% 83.66% 100.00%
DY 0.00 2.03 1.47 0.00 0.00 2.86 2.65 -
  QoQ % 0.00% 38.10% 0.00% 0.00% 0.00% 7.92% -
  Horiz. % 0.00% 76.60% 55.47% 0.00% 0.00% 107.92% 100.00%
P/NAPS 2.19 2.31 2.16 1.60 1.78 1.55 1.13 55.38%
  QoQ % -5.19% 6.94% 35.00% -10.11% 14.84% 37.17% -
  Horiz. % 193.81% 204.42% 191.15% 141.59% 157.52% 137.17% 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.
 


 

234  304  539  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.885-0.085 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.39-0.09 
 GADANG 0.91-0.035 
 WCT-WE 0.165-0.015 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
 HIBISCS 1.18-0.01 
 HSI-C5D 0.35-0.015 
 SAPNRG 0.3250.00 
Partners & Brokers