Highlights

[PTARAS] QoQ Quarter Result on 2012-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -31.31%    YoY -     71.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 36,019 43,686 49,060 45,064 52,449 38,599 45,906 -14.87%
  QoQ % -17.55% -10.95% 8.87% -14.08% 35.88% -15.92% -
  Horiz. % 78.46% 95.16% 106.87% 98.17% 114.25% 84.08% 100.00%
PBT 10,626 18,866 15,349 10,992 16,737 14,786 13,315 -13.90%
  QoQ % -43.68% 22.91% 39.64% -34.33% 13.19% 11.05% -
  Horiz. % 79.80% 141.69% 115.28% 82.55% 125.70% 111.05% 100.00%
Tax -2,586 -4,555 -4,570 -2,039 -3,704 -2,654 -3,132 -11.94%
  QoQ % 43.23% 0.33% -124.13% 44.95% -39.56% 15.26% -
  Horiz. % 82.57% 145.43% 145.91% 65.10% 118.26% 84.74% 100.00%
NP 8,040 14,311 10,779 8,953 13,033 12,132 10,183 -14.51%
  QoQ % -43.82% 32.77% 20.40% -31.31% 7.43% 19.14% -
  Horiz. % 78.96% 140.54% 105.85% 87.92% 127.99% 119.14% 100.00%
NP to SH 8,040 14,311 10,779 8,953 13,033 12,132 10,183 -14.51%
  QoQ % -43.82% 32.77% 20.40% -31.31% 7.43% 19.14% -
  Horiz. % 78.96% 140.54% 105.85% 87.92% 127.99% 119.14% 100.00%
Tax Rate 24.34 % 24.14 % 29.77 % 18.55 % 22.13 % 17.95 % 23.52 % 2.30%
  QoQ % 0.83% -18.91% 60.49% -16.18% 23.29% -23.68% -
  Horiz. % 103.49% 102.64% 126.57% 78.87% 94.09% 76.32% 100.00%
Total Cost 27,979 29,375 38,281 36,111 39,416 26,467 35,723 -14.97%
  QoQ % -4.75% -23.26% 6.01% -8.38% 48.93% -25.91% -
  Horiz. % 78.32% 82.23% 107.16% 101.09% 110.34% 74.09% 100.00%
Net Worth 254,868 251,042 160,168 161,041 159,862 217,918 220,498 10.09%
  QoQ % 1.52% 56.74% -0.54% 0.74% -26.64% -1.17% -
  Horiz. % 115.59% 113.85% 72.64% 73.04% 72.50% 98.83% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 10,010 6,039 - - 15,234 -
  QoQ % 0.00% 0.00% 65.76% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 65.71% 39.64% 0.00% 0.00% 100.00%
Div Payout % - % - % 92.87 % 67.45 % - % - % 149.61 % -
  QoQ % 0.00% 0.00% 37.69% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.07% 45.08% 0.00% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 254,868 251,042 160,168 161,041 159,862 217,918 220,498 10.09%
  QoQ % 1.52% 56.74% -0.54% 0.74% -26.64% -1.17% -
  Horiz. % 115.59% 113.85% 72.64% 73.04% 72.50% 98.83% 100.00%
NOSH 80,400 79,949 80,084 80,520 79,931 79,823 80,181 0.18%
  QoQ % 0.56% -0.17% -0.54% 0.74% 0.13% -0.45% -
  Horiz. % 100.27% 99.71% 99.88% 100.42% 99.69% 99.55% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.32 % 32.76 % 21.97 % 19.87 % 24.85 % 31.43 % 22.18 % 0.42%
  QoQ % -31.87% 49.11% 10.57% -20.04% -20.94% 41.70% -
  Horiz. % 100.63% 147.70% 99.05% 89.59% 112.04% 141.70% 100.00%
ROE 3.15 % 5.70 % 6.73 % 5.56 % 8.15 % 5.57 % 4.62 % -22.44%
  QoQ % -44.74% -15.30% 21.04% -31.78% 46.32% 20.56% -
  Horiz. % 68.18% 123.38% 145.67% 120.35% 176.41% 120.56% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 44.80 54.64 61.26 55.97 65.62 48.36 57.25 -15.02%
  QoQ % -18.01% -10.81% 9.45% -14.71% 35.69% -15.53% -
  Horiz. % 78.25% 95.44% 107.00% 97.76% 114.62% 84.47% 100.00%
EPS 10.00 17.90 13.50 11.20 16.20 15.20 12.70 -14.67%
  QoQ % -44.13% 32.59% 20.54% -30.86% 6.58% 19.69% -
  Horiz. % 78.74% 140.94% 106.30% 88.19% 127.56% 119.69% 100.00%
DPS 0.00 0.00 12.50 7.50 0.00 0.00 19.00 -
  QoQ % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 65.79% 39.47% 0.00% 0.00% 100.00%
NAPS 3.1700 3.1400 2.0000 2.0000 2.0000 2.7300 2.7500 9.89%
  QoQ % 0.96% 57.00% 0.00% 0.00% -26.74% -0.73% -
  Horiz. % 115.27% 114.18% 72.73% 72.73% 72.73% 99.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.72 26.34 29.58 27.17 31.62 23.27 27.68 -14.86%
  QoQ % -17.54% -10.95% 8.87% -14.07% 35.88% -15.93% -
  Horiz. % 78.47% 95.16% 106.86% 98.16% 114.23% 84.07% 100.00%
EPS 4.85 8.63 6.50 5.40 7.86 7.31 6.14 -14.49%
  QoQ % -43.80% 32.77% 20.37% -31.30% 7.52% 19.06% -
  Horiz. % 78.99% 140.55% 105.86% 87.95% 128.01% 119.06% 100.00%
DPS 0.00 0.00 6.04 3.64 0.00 0.00 9.18 -
  QoQ % 0.00% 0.00% 65.93% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 65.80% 39.65% 0.00% 0.00% 100.00%
NAPS 1.5366 1.5135 0.9657 0.9709 0.9638 1.3138 1.3294 10.09%
  QoQ % 1.53% 56.73% -0.54% 0.74% -26.64% -1.17% -
  Horiz. % 115.59% 113.85% 72.64% 73.03% 72.50% 98.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.0800 3.0200 2.6900 2.5800 2.1700 2.3600 2.3500 -
P/RPS 6.88 5.53 4.39 4.61 3.31 4.88 4.10 40.99%
  QoQ % 24.41% 25.97% -4.77% 39.27% -32.17% 19.02% -
  Horiz. % 167.80% 134.88% 107.07% 112.44% 80.73% 119.02% 100.00%
P/EPS 30.80 16.87 19.99 23.20 13.31 15.53 18.50 40.25%
  QoQ % 82.57% -15.61% -13.84% 74.31% -14.29% -16.05% -
  Horiz. % 166.49% 91.19% 108.05% 125.41% 71.95% 83.95% 100.00%
EY 3.25 5.93 5.00 4.31 7.51 6.44 5.40 -28.61%
  QoQ % -45.19% 18.60% 16.01% -42.61% 16.61% 19.26% -
  Horiz. % 60.19% 109.81% 92.59% 79.81% 139.07% 119.26% 100.00%
DY 0.00 0.00 4.65 2.91 0.00 0.00 8.09 -
  QoQ % 0.00% 0.00% 59.79% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 57.48% 35.97% 0.00% 0.00% 100.00%
P/NAPS 0.97 0.96 1.35 1.29 1.09 0.86 0.85 9.16%
  QoQ % 1.04% -28.89% 4.65% 18.35% 26.74% 1.18% -
  Horiz. % 114.12% 112.94% 158.82% 151.76% 128.24% 101.18% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 08/11/12 28/08/12 18/05/12 21/02/12 28/10/11 23/08/11 -
Price 2.9300 3.1600 2.8200 2.7900 2.5300 2.3800 2.2000 -
P/RPS 6.54 5.78 4.60 4.99 3.86 4.92 3.84 42.38%
  QoQ % 13.15% 25.65% -7.82% 29.27% -21.54% 28.13% -
  Horiz. % 170.31% 150.52% 119.79% 129.95% 100.52% 128.12% 100.00%
P/EPS 29.30 17.65 20.95 25.09 15.52 15.66 17.32 41.75%
  QoQ % 66.01% -15.75% -16.50% 61.66% -0.89% -9.58% -
  Horiz. % 169.17% 101.91% 120.96% 144.86% 89.61% 90.42% 100.00%
EY 3.41 5.66 4.77 3.99 6.44 6.39 5.77 -29.46%
  QoQ % -39.75% 18.66% 19.55% -38.04% 0.78% 10.75% -
  Horiz. % 59.10% 98.09% 82.67% 69.15% 111.61% 110.75% 100.00%
DY 0.00 0.00 4.43 2.69 0.00 0.00 8.64 -
  QoQ % 0.00% 0.00% 64.68% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 51.27% 31.13% 0.00% 0.00% 100.00%
P/NAPS 0.92 1.01 1.41 1.40 1.27 0.87 0.80 9.72%
  QoQ % -8.91% -28.37% 0.71% 10.24% 45.98% 8.75% -
  Horiz. % 115.00% 126.25% 176.25% 175.00% 158.75% 108.75% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers