Highlights

[PTARAS] QoQ Quarter Result on 2014-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -32.53%    YoY -     -32.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 74,110 64,194 61,746 48,889 47,892 43,380 50,706 28.70%
  QoQ % 15.45% 3.96% 26.30% 2.08% 10.40% -14.45% -
  Horiz. % 146.16% 126.60% 121.77% 96.42% 94.45% 85.55% 100.00%
PBT 20,245 15,281 25,458 13,681 17,895 14,130 20,015 0.76%
  QoQ % 32.48% -39.98% 86.08% -23.55% 26.65% -29.40% -
  Horiz. % 101.15% 76.35% 127.19% 68.35% 89.41% 70.60% 100.00%
Tax -5,074 -3,768 -4,754 -4,419 -4,168 -3,586 -3,862 19.90%
  QoQ % -34.66% 20.74% -7.58% -6.02% -16.23% 7.15% -
  Horiz. % 131.38% 97.57% 123.10% 114.42% 107.92% 92.85% 100.00%
NP 15,171 11,513 20,704 9,262 13,727 10,544 16,153 -4.08%
  QoQ % 31.77% -44.39% 123.54% -32.53% 30.19% -34.72% -
  Horiz. % 93.92% 71.27% 128.17% 57.34% 84.98% 65.28% 100.00%
NP to SH 15,171 11,513 20,704 9,262 13,727 10,544 16,153 -4.08%
  QoQ % 31.77% -44.39% 123.54% -32.53% 30.19% -34.72% -
  Horiz. % 93.92% 71.27% 128.17% 57.34% 84.98% 65.28% 100.00%
Tax Rate 25.06 % 24.66 % 18.67 % 32.30 % 23.29 % 25.38 % 19.30 % 18.96%
  QoQ % 1.62% 32.08% -42.20% 38.69% -8.23% 31.50% -
  Horiz. % 129.84% 127.77% 96.74% 167.36% 120.67% 131.50% 100.00%
Total Cost 58,939 52,681 41,042 39,627 34,165 32,836 34,553 42.62%
  QoQ % 11.88% 28.36% 3.57% 15.99% 4.05% -4.97% -
  Horiz. % 170.58% 152.46% 118.78% 114.68% 98.88% 95.03% 100.00%
Net Worth 324,401 318,206 308,152 300,216 284,116 282,770 272,431 12.31%
  QoQ % 1.95% 3.26% 2.64% 5.67% 0.48% 3.80% -
  Horiz. % 119.08% 116.80% 113.11% 110.20% 104.29% 103.80% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 14,444 9,581 - - 12,054 -
  QoQ % 0.00% 0.00% 50.76% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.83% 79.48% 0.00% 0.00% 100.00%
Div Payout % - % - % 69.77 % 103.45 % - % - % 74.63 % -
  QoQ % 0.00% 0.00% -32.56% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 93.49% 138.62% 0.00% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 324,401 318,206 308,152 300,216 284,116 282,770 272,431 12.31%
  QoQ % 1.95% 3.26% 2.64% 5.67% 0.48% 3.80% -
  Horiz. % 119.08% 116.80% 113.11% 110.20% 104.29% 103.80% 100.00%
NOSH 161,393 159,902 160,496 159,689 159,616 79,878 80,363 58.98%
  QoQ % 0.93% -0.37% 0.51% 0.05% 99.82% -0.60% -
  Horiz. % 200.83% 198.98% 199.71% 198.71% 198.62% 99.40% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.47 % 17.93 % 33.53 % 18.94 % 28.66 % 24.31 % 31.86 % -25.48%
  QoQ % 14.17% -46.53% 77.03% -33.91% 17.89% -23.70% -
  Horiz. % 64.25% 56.28% 105.24% 59.45% 89.96% 76.30% 100.00%
ROE 4.68 % 3.62 % 6.72 % 3.09 % 4.83 % 3.73 % 5.93 % -14.56%
  QoQ % 29.28% -46.13% 117.48% -36.02% 29.49% -37.10% -
  Horiz. % 78.92% 61.05% 113.32% 52.11% 81.45% 62.90% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.92 40.15 38.47 30.62 30.00 54.31 63.10 -19.05%
  QoQ % 14.37% 4.37% 25.64% 2.07% -44.76% -13.93% -
  Horiz. % 72.77% 63.63% 60.97% 48.53% 47.54% 86.07% 100.00%
EPS 9.40 7.20 12.90 5.80 8.60 13.20 20.10 -39.67%
  QoQ % 30.56% -44.19% 122.41% -32.56% -34.85% -34.33% -
  Horiz. % 46.77% 35.82% 64.18% 28.86% 42.79% 65.67% 100.00%
DPS 0.00 0.00 9.00 6.00 0.00 0.00 15.00 -
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.00% 40.00% 0.00% 0.00% 100.00%
NAPS 2.0100 1.9900 1.9200 1.8800 1.7800 3.5400 3.3900 -29.36%
  QoQ % 1.01% 3.65% 2.13% 5.62% -49.72% 4.42% -
  Horiz. % 59.29% 58.70% 56.64% 55.46% 52.51% 104.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 44.68 38.70 37.23 29.48 28.87 26.15 30.57 28.70%
  QoQ % 15.45% 3.95% 26.29% 2.11% 10.40% -14.46% -
  Horiz. % 146.16% 126.59% 121.79% 96.43% 94.44% 85.54% 100.00%
EPS 9.15 6.94 12.48 5.58 8.28 6.36 9.74 -4.07%
  QoQ % 31.84% -44.39% 123.66% -32.61% 30.19% -34.70% -
  Horiz. % 93.94% 71.25% 128.13% 57.29% 85.01% 65.30% 100.00%
DPS 0.00 0.00 8.71 5.78 0.00 0.00 7.27 -
  QoQ % 0.00% 0.00% 50.69% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.81% 79.50% 0.00% 0.00% 100.00%
NAPS 1.9558 1.9185 1.8579 1.8100 1.7129 1.7048 1.6425 12.31%
  QoQ % 1.94% 3.26% 2.65% 5.67% 0.48% 3.79% -
  Horiz. % 119.07% 116.80% 113.11% 110.20% 104.29% 103.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.7300 4.6000 4.4000 3.0900 2.8600 5.8600 4.8200 -
P/RPS 8.12 11.46 11.44 10.09 9.53 10.79 7.64 4.13%
  QoQ % -29.14% 0.17% 13.38% 5.88% -11.68% 41.23% -
  Horiz. % 106.28% 150.00% 149.74% 132.07% 124.74% 141.23% 100.00%
P/EPS 39.68 63.89 34.11 53.28 33.26 44.39 23.98 39.77%
  QoQ % -37.89% 87.31% -35.98% 60.19% -25.07% 85.11% -
  Horiz. % 165.47% 266.43% 142.24% 222.19% 138.70% 185.11% 100.00%
EY 2.52 1.57 2.93 1.88 3.01 2.25 4.17 -28.46%
  QoQ % 60.51% -46.42% 55.85% -37.54% 33.78% -46.04% -
  Horiz. % 60.43% 37.65% 70.26% 45.08% 72.18% 53.96% 100.00%
DY 0.00 0.00 2.05 1.94 0.00 0.00 3.11 -
  QoQ % 0.00% 0.00% 5.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 65.92% 62.38% 0.00% 0.00% 100.00%
P/NAPS 1.86 2.31 2.29 1.64 1.61 1.66 1.42 19.66%
  QoQ % -19.48% 0.87% 39.63% 1.86% -3.01% 16.90% -
  Horiz. % 130.99% 162.68% 161.27% 115.49% 113.38% 116.90% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 21/11/14 28/08/14 21/05/14 12/02/14 15/11/13 27/08/13 -
Price 4.3600 4.3600 4.4400 4.0700 2.8500 6.3000 5.2400 -
P/RPS 9.50 10.86 11.54 13.29 9.50 11.60 8.30 9.39%
  QoQ % -12.52% -5.89% -13.17% 39.89% -18.10% 39.76% -
  Horiz. % 114.46% 130.84% 139.04% 160.12% 114.46% 139.76% 100.00%
P/EPS 46.38 60.56 34.42 70.17 33.14 47.73 26.07 46.67%
  QoQ % -23.41% 75.94% -50.95% 111.74% -30.57% 83.08% -
  Horiz. % 177.91% 232.30% 132.03% 269.16% 127.12% 183.08% 100.00%
EY 2.16 1.65 2.91 1.43 3.02 2.10 3.84 -31.79%
  QoQ % 30.91% -43.30% 103.50% -52.65% 43.81% -45.31% -
  Horiz. % 56.25% 42.97% 75.78% 37.24% 78.65% 54.69% 100.00%
DY 0.00 0.00 2.03 1.47 0.00 0.00 2.86 -
  QoQ % 0.00% 0.00% 38.10% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 70.98% 51.40% 0.00% 0.00% 100.00%
P/NAPS 2.17 2.19 2.31 2.16 1.60 1.78 1.55 25.07%
  QoQ % -0.91% -5.19% 6.94% 35.00% -10.11% 14.84% -
  Horiz. % 140.00% 141.29% 149.03% 139.35% 103.23% 114.84% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers