Highlights

[PTARAS] QoQ Quarter Result on 2014-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     31.77%    YoY -     10.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 35,762 47,356 57,339 74,110 64,194 61,746 48,889 -18.80%
  QoQ % -24.48% -17.41% -22.63% 15.45% 3.96% 26.30% -
  Horiz. % 73.15% 96.86% 117.28% 151.59% 131.31% 126.30% 100.00%
PBT 8,415 14,799 18,245 20,245 15,281 25,458 13,681 -27.65%
  QoQ % -43.14% -18.89% -9.88% 32.48% -39.98% 86.08% -
  Horiz. % 61.51% 108.17% 133.36% 147.98% 111.70% 186.08% 100.00%
Tax -1,693 -3,346 -4,461 -5,074 -3,768 -4,754 -4,419 -47.22%
  QoQ % 49.40% 24.99% 12.08% -34.66% 20.74% -7.58% -
  Horiz. % 38.31% 75.72% 100.95% 114.82% 85.27% 107.58% 100.00%
NP 6,722 11,453 13,784 15,171 11,513 20,704 9,262 -19.22%
  QoQ % -41.31% -16.91% -9.14% 31.77% -44.39% 123.54% -
  Horiz. % 72.58% 123.66% 148.82% 163.80% 124.30% 223.54% 100.00%
NP to SH 6,722 11,453 13,784 15,171 11,513 20,704 9,262 -19.22%
  QoQ % -41.31% -16.91% -9.14% 31.77% -44.39% 123.54% -
  Horiz. % 72.58% 123.66% 148.82% 163.80% 124.30% 223.54% 100.00%
Tax Rate 20.12 % 22.61 % 24.45 % 25.06 % 24.66 % 18.67 % 32.30 % -27.04%
  QoQ % -11.01% -7.53% -2.43% 1.62% 32.08% -42.20% -
  Horiz. % 62.29% 70.00% 75.70% 77.59% 76.35% 57.80% 100.00%
Total Cost 29,040 35,903 43,555 58,939 52,681 41,042 39,627 -18.70%
  QoQ % -19.12% -17.57% -26.10% 11.88% 28.36% 3.57% -
  Horiz. % 73.28% 90.60% 109.91% 148.73% 132.94% 103.57% 100.00%
Net Worth 352,495 343,590 338,188 324,401 318,206 308,152 300,216 11.28%
  QoQ % 2.59% 1.60% 4.25% 1.95% 3.26% 2.64% -
  Horiz. % 117.41% 114.45% 112.65% 108.06% 105.99% 102.64% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 17,744 11,219 - - 14,444 9,581 -
  QoQ % 0.00% 58.15% 0.00% 0.00% 0.00% 50.76% -
  Horiz. % 0.00% 185.19% 117.10% 0.00% 0.00% 150.76% 100.00%
Div Payout % - % 154.93 % 81.40 % - % - % 69.77 % 103.45 % -
  QoQ % 0.00% 90.33% 0.00% 0.00% 0.00% -32.56% -
  Horiz. % 0.00% 149.76% 78.69% 0.00% 0.00% 67.44% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 352,495 343,590 338,188 324,401 318,206 308,152 300,216 11.28%
  QoQ % 2.59% 1.60% 4.25% 1.95% 3.26% 2.64% -
  Horiz. % 117.41% 114.45% 112.65% 108.06% 105.99% 102.64% 100.00%
NOSH 163,951 161,309 160,279 161,393 159,902 160,496 159,689 1.77%
  QoQ % 1.64% 0.64% -0.69% 0.93% -0.37% 0.51% -
  Horiz. % 102.67% 101.01% 100.37% 101.07% 100.13% 100.51% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.80 % 24.18 % 24.04 % 20.47 % 17.93 % 33.53 % 18.94 % -0.49%
  QoQ % -22.25% 0.58% 17.44% 14.17% -46.53% 77.03% -
  Horiz. % 99.26% 127.67% 126.93% 108.08% 94.67% 177.03% 100.00%
ROE 1.91 % 3.33 % 4.08 % 4.68 % 3.62 % 6.72 % 3.09 % -27.42%
  QoQ % -42.64% -18.38% -12.82% 29.28% -46.13% 117.48% -
  Horiz. % 61.81% 107.77% 132.04% 151.46% 117.15% 217.48% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.81 29.36 35.77 45.92 40.15 38.47 30.62 -20.23%
  QoQ % -25.72% -17.92% -22.10% 14.37% 4.37% 25.64% -
  Horiz. % 71.23% 95.89% 116.82% 149.97% 131.12% 125.64% 100.00%
EPS 4.10 7.10 8.60 9.40 7.20 12.90 5.80 -20.63%
  QoQ % -42.25% -17.44% -8.51% 30.56% -44.19% 122.41% -
  Horiz. % 70.69% 122.41% 148.28% 162.07% 124.14% 222.41% 100.00%
DPS 0.00 11.00 7.00 0.00 0.00 9.00 6.00 -
  QoQ % 0.00% 57.14% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 183.33% 116.67% 0.00% 0.00% 150.00% 100.00%
NAPS 2.1500 2.1300 2.1100 2.0100 1.9900 1.9200 1.8800 9.35%
  QoQ % 0.94% 0.95% 4.98% 1.01% 3.65% 2.13% -
  Horiz. % 114.36% 113.30% 112.23% 106.91% 105.85% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.56 28.55 34.57 44.68 38.70 37.23 29.48 -18.81%
  QoQ % -24.48% -17.41% -22.63% 15.45% 3.95% 26.29% -
  Horiz. % 73.13% 96.85% 117.27% 151.56% 131.28% 126.29% 100.00%
EPS 4.05 6.91 8.31 9.15 6.94 12.48 5.58 -19.22%
  QoQ % -41.39% -16.85% -9.18% 31.84% -44.39% 123.66% -
  Horiz. % 72.58% 123.84% 148.92% 163.98% 124.37% 223.66% 100.00%
DPS 0.00 10.70 6.76 0.00 0.00 8.71 5.78 -
  QoQ % 0.00% 58.28% 0.00% 0.00% 0.00% 50.69% -
  Horiz. % 0.00% 185.12% 116.96% 0.00% 0.00% 150.69% 100.00%
NAPS 2.1252 2.0715 2.0389 1.9558 1.9185 1.8579 1.8100 11.29%
  QoQ % 2.59% 1.60% 4.25% 1.94% 3.26% 2.65% -
  Horiz. % 117.41% 114.45% 112.65% 108.06% 105.99% 102.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.3300 3.7700 4.0300 3.7300 4.6000 4.4000 3.0900 -
P/RPS 15.27 12.84 11.27 8.12 11.46 11.44 10.09 31.78%
  QoQ % 18.93% 13.93% 38.79% -29.14% 0.17% 13.38% -
  Horiz. % 151.34% 127.25% 111.69% 80.48% 113.58% 113.38% 100.00%
P/EPS 81.22 53.10 46.86 39.68 63.89 34.11 53.28 32.42%
  QoQ % 52.96% 13.32% 18.09% -37.89% 87.31% -35.98% -
  Horiz. % 152.44% 99.66% 87.95% 74.47% 119.91% 64.02% 100.00%
EY 1.23 1.88 2.13 2.52 1.57 2.93 1.88 -24.62%
  QoQ % -34.57% -11.74% -15.48% 60.51% -46.42% 55.85% -
  Horiz. % 65.43% 100.00% 113.30% 134.04% 83.51% 155.85% 100.00%
DY 0.00 2.92 1.74 0.00 0.00 2.05 1.94 -
  QoQ % 0.00% 67.82% 0.00% 0.00% 0.00% 5.67% -
  Horiz. % 0.00% 150.52% 89.69% 0.00% 0.00% 105.67% 100.00%
P/NAPS 1.55 1.77 1.91 1.86 2.31 2.29 1.64 -3.69%
  QoQ % -12.43% -7.33% 2.69% -19.48% 0.87% 39.63% -
  Horiz. % 94.51% 107.93% 116.46% 113.41% 140.85% 139.63% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 26/08/15 15/05/15 24/02/15 21/11/14 28/08/14 21/05/14 -
Price 3.5400 3.1100 4.0800 4.3600 4.3600 4.4400 4.0700 -
P/RPS 16.23 10.59 11.40 9.50 10.86 11.54 13.29 14.24%
  QoQ % 53.26% -7.11% 20.00% -12.52% -5.89% -13.17% -
  Horiz. % 122.12% 79.68% 85.78% 71.48% 81.72% 86.83% 100.00%
P/EPS 86.34 43.80 47.44 46.38 60.56 34.42 70.17 14.81%
  QoQ % 97.12% -7.67% 2.29% -23.41% 75.94% -50.95% -
  Horiz. % 123.04% 62.42% 67.61% 66.10% 86.30% 49.05% 100.00%
EY 1.16 2.28 2.11 2.16 1.65 2.91 1.43 -13.01%
  QoQ % -49.12% 8.06% -2.31% 30.91% -43.30% 103.50% -
  Horiz. % 81.12% 159.44% 147.55% 151.05% 115.38% 203.50% 100.00%
DY 0.00 3.54 1.72 0.00 0.00 2.03 1.47 -
  QoQ % 0.00% 105.81% 0.00% 0.00% 0.00% 38.10% -
  Horiz. % 0.00% 240.82% 117.01% 0.00% 0.00% 138.10% 100.00%
P/NAPS 1.65 1.46 1.93 2.17 2.19 2.31 2.16 -16.42%
  QoQ % 13.01% -24.35% -11.06% -0.91% -5.19% 6.94% -
  Horiz. % 76.39% 67.59% 89.35% 100.46% 101.39% 106.94% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers