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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
8. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS