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 - 166,384
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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers