Highlights

[PTARAS] QoQ Quarter Result on 2015-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -9.14%    YoY -     48.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 31,217 35,762 47,356 57,339 74,110 64,194 61,746 -36.46%
  QoQ % -12.71% -24.48% -17.41% -22.63% 15.45% 3.96% -
  Horiz. % 50.56% 57.92% 76.69% 92.86% 120.02% 103.96% 100.00%
PBT 3,506 8,415 14,799 18,245 20,245 15,281 25,458 -73.24%
  QoQ % -58.34% -43.14% -18.89% -9.88% 32.48% -39.98% -
  Horiz. % 13.77% 33.05% 58.13% 71.67% 79.52% 60.02% 100.00%
Tax -975 -1,693 -3,346 -4,461 -5,074 -3,768 -4,754 -65.12%
  QoQ % 42.41% 49.40% 24.99% 12.08% -34.66% 20.74% -
  Horiz. % 20.51% 35.61% 70.38% 93.84% 106.73% 79.26% 100.00%
NP 2,531 6,722 11,453 13,784 15,171 11,513 20,704 -75.27%
  QoQ % -62.35% -41.31% -16.91% -9.14% 31.77% -44.39% -
  Horiz. % 12.22% 32.47% 55.32% 66.58% 73.28% 55.61% 100.00%
NP to SH 2,531 6,722 11,453 13,784 15,171 11,513 20,704 -75.27%
  QoQ % -62.35% -41.31% -16.91% -9.14% 31.77% -44.39% -
  Horiz. % 12.22% 32.47% 55.32% 66.58% 73.28% 55.61% 100.00%
Tax Rate 27.81 % 20.12 % 22.61 % 24.45 % 25.06 % 24.66 % 18.67 % 30.33%
  QoQ % 38.22% -11.01% -7.53% -2.43% 1.62% 32.08% -
  Horiz. % 148.96% 107.77% 121.10% 130.96% 134.23% 132.08% 100.00%
Total Cost 28,686 29,040 35,903 43,555 58,939 52,681 41,042 -21.19%
  QoQ % -1.22% -19.12% -17.57% -26.10% 11.88% 28.36% -
  Horiz. % 69.89% 70.76% 87.48% 106.12% 143.61% 128.36% 100.00%
Net Worth 327,448 352,495 343,590 338,188 324,401 318,206 308,152 4.12%
  QoQ % -7.11% 2.59% 1.60% 4.25% 1.95% 3.26% -
  Horiz. % 106.26% 114.39% 111.50% 109.75% 105.27% 103.26% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 17,744 11,219 - - 14,444 -
  QoQ % 0.00% 0.00% 58.15% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 122.84% 77.67% 0.00% 0.00% 100.00%
Div Payout % - % - % 154.93 % 81.40 % - % - % 69.77 % -
  QoQ % 0.00% 0.00% 90.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 222.06% 116.67% 0.00% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 327,448 352,495 343,590 338,188 324,401 318,206 308,152 4.12%
  QoQ % -7.11% 2.59% 1.60% 4.25% 1.95% 3.26% -
  Horiz. % 106.26% 114.39% 111.50% 109.75% 105.27% 103.26% 100.00%
NOSH 158,187 163,951 161,309 160,279 161,393 159,902 160,496 -0.96%
  QoQ % -3.52% 1.64% 0.64% -0.69% 0.93% -0.37% -
  Horiz. % 98.56% 102.15% 100.51% 99.86% 100.56% 99.63% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.11 % 18.80 % 24.18 % 24.04 % 20.47 % 17.93 % 33.53 % -61.08%
  QoQ % -56.86% -22.25% 0.58% 17.44% 14.17% -46.53% -
  Horiz. % 24.19% 56.07% 72.11% 71.70% 61.05% 53.47% 100.00%
ROE 0.77 % 1.91 % 3.33 % 4.08 % 4.68 % 3.62 % 6.72 % -76.32%
  QoQ % -59.69% -42.64% -18.38% -12.82% 29.28% -46.13% -
  Horiz. % 11.46% 28.42% 49.55% 60.71% 69.64% 53.87% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.73 21.81 29.36 35.77 45.92 40.15 38.47 -35.85%
  QoQ % -9.54% -25.72% -17.92% -22.10% 14.37% 4.37% -
  Horiz. % 51.29% 56.69% 76.32% 92.98% 119.37% 104.37% 100.00%
EPS 1.60 4.10 7.10 8.60 9.40 7.20 12.90 -75.03%
  QoQ % -60.98% -42.25% -17.44% -8.51% 30.56% -44.19% -
  Horiz. % 12.40% 31.78% 55.04% 66.67% 72.87% 55.81% 100.00%
DPS 0.00 0.00 11.00 7.00 0.00 0.00 9.00 -
  QoQ % 0.00% 0.00% 57.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 122.22% 77.78% 0.00% 0.00% 100.00%
NAPS 2.0700 2.1500 2.1300 2.1100 2.0100 1.9900 1.9200 5.13%
  QoQ % -3.72% 0.94% 0.95% 4.98% 1.01% 3.65% -
  Horiz. % 107.81% 111.98% 110.94% 109.90% 104.69% 103.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.82 21.56 28.55 34.57 44.68 38.70 37.23 -36.46%
  QoQ % -12.71% -24.48% -17.41% -22.63% 15.45% 3.95% -
  Horiz. % 50.55% 57.91% 76.69% 92.86% 120.01% 103.95% 100.00%
EPS 1.53 4.05 6.91 8.31 9.15 6.94 12.48 -75.23%
  QoQ % -62.22% -41.39% -16.85% -9.18% 31.84% -44.39% -
  Horiz. % 12.26% 32.45% 55.37% 66.59% 73.32% 55.61% 100.00%
DPS 0.00 0.00 10.70 6.76 0.00 0.00 8.71 -
  QoQ % 0.00% 0.00% 58.28% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 122.85% 77.61% 0.00% 0.00% 100.00%
NAPS 1.9742 2.1252 2.0715 2.0389 1.9558 1.9185 1.8579 4.12%
  QoQ % -7.11% 2.59% 1.60% 4.25% 1.94% 3.26% -
  Horiz. % 106.26% 114.39% 111.50% 109.74% 105.27% 103.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.3000 3.3300 3.7700 4.0300 3.7300 4.6000 4.4000 -
P/RPS 16.72 15.27 12.84 11.27 8.12 11.46 11.44 28.70%
  QoQ % 9.50% 18.93% 13.93% 38.79% -29.14% 0.17% -
  Horiz. % 146.15% 133.48% 112.24% 98.51% 70.98% 100.17% 100.00%
P/EPS 206.25 81.22 53.10 46.86 39.68 63.89 34.11 230.81%
  QoQ % 153.94% 52.96% 13.32% 18.09% -37.89% 87.31% -
  Horiz. % 604.66% 238.11% 155.67% 137.38% 116.33% 187.31% 100.00%
EY 0.48 1.23 1.88 2.13 2.52 1.57 2.93 -69.96%
  QoQ % -60.98% -34.57% -11.74% -15.48% 60.51% -46.42% -
  Horiz. % 16.38% 41.98% 64.16% 72.70% 86.01% 53.58% 100.00%
DY 0.00 0.00 2.92 1.74 0.00 0.00 2.05 -
  QoQ % 0.00% 0.00% 67.82% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 142.44% 84.88% 0.00% 0.00% 100.00%
P/NAPS 1.59 1.55 1.77 1.91 1.86 2.31 2.29 -21.54%
  QoQ % 2.58% -12.43% -7.33% 2.69% -19.48% 0.87% -
  Horiz. % 69.43% 67.69% 77.29% 83.41% 81.22% 100.87% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 20/11/15 26/08/15 15/05/15 24/02/15 21/11/14 28/08/14 -
Price 3.3900 3.5400 3.1100 4.0800 4.3600 4.3600 4.4400 -
P/RPS 17.18 16.23 10.59 11.40 9.50 10.86 11.54 30.29%
  QoQ % 5.85% 53.26% -7.11% 20.00% -12.52% -5.89% -
  Horiz. % 148.87% 140.64% 91.77% 98.79% 82.32% 94.11% 100.00%
P/EPS 211.88 86.34 43.80 47.44 46.38 60.56 34.42 234.77%
  QoQ % 145.40% 97.12% -7.67% 2.29% -23.41% 75.94% -
  Horiz. % 615.57% 250.84% 127.25% 137.83% 134.75% 175.94% 100.00%
EY 0.47 1.16 2.28 2.11 2.16 1.65 2.91 -70.24%
  QoQ % -59.48% -49.12% 8.06% -2.31% 30.91% -43.30% -
  Horiz. % 16.15% 39.86% 78.35% 72.51% 74.23% 56.70% 100.00%
DY 0.00 0.00 3.54 1.72 0.00 0.00 2.03 -
  QoQ % 0.00% 0.00% 105.81% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 174.38% 84.73% 0.00% 0.00% 100.00%
P/NAPS 1.64 1.65 1.46 1.93 2.17 2.19 2.31 -20.37%
  QoQ % -0.61% 13.01% -24.35% -11.06% -0.91% -5.19% -
  Horiz. % 71.00% 71.43% 63.20% 83.55% 93.94% 94.81% 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.
 


 

238  309  568  1210 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.165+0.045 
 HSI-C7E 0.21-0.085 
 HSI-H8E 0.295+0.055 
 KNM 0.39+0.015 
 MNC 0.100.00 
 VSOLAR 0.095-0.005 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers