Highlights

[PTARAS] QoQ TTM Result on 2012-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     1.35%    YoY -     38.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 171,199 173,829 190,259 185,172 182,018 168,383 141,323 13.63%
  QoQ % -1.51% -8.64% 2.75% 1.73% 8.10% 19.15% -
  Horiz. % 121.14% 123.00% 134.63% 131.03% 128.80% 119.15% 100.00%
PBT 62,486 55,833 61,944 57,864 55,830 51,572 44,547 25.28%
  QoQ % 11.92% -9.87% 7.05% 3.64% 8.26% 15.77% -
  Horiz. % 140.27% 125.34% 139.05% 129.89% 125.33% 115.77% 100.00%
Tax -15,543 -13,750 -14,868 -12,967 -11,529 -10,992 -8,761 46.50%
  QoQ % -13.04% 7.52% -14.66% -12.47% -4.89% -25.47% -
  Horiz. % 177.41% 156.95% 169.71% 148.01% 131.59% 125.47% 100.00%
NP 46,943 42,083 47,076 44,897 44,301 40,580 35,786 19.81%
  QoQ % 11.55% -10.61% 4.85% 1.35% 9.17% 13.40% -
  Horiz. % 131.18% 117.60% 131.55% 125.46% 123.79% 113.40% 100.00%
NP to SH 46,943 42,083 47,076 44,897 44,301 40,580 35,786 19.81%
  QoQ % 11.55% -10.61% 4.85% 1.35% 9.17% 13.40% -
  Horiz. % 131.18% 117.60% 131.55% 125.46% 123.79% 113.40% 100.00%
Tax Rate 24.87 % 24.63 % 24.00 % 22.41 % 20.65 % 21.31 % 19.67 % 16.91%
  QoQ % 0.97% 2.62% 7.10% 8.52% -3.10% 8.34% -
  Horiz. % 126.44% 125.22% 122.01% 113.93% 104.98% 108.34% 100.00%
Total Cost 124,256 131,746 143,183 140,275 137,717 127,803 105,537 11.49%
  QoQ % -5.69% -7.99% 2.07% 1.86% 7.76% 21.10% -
  Horiz. % 117.74% 124.83% 135.67% 132.92% 130.49% 121.10% 100.00%
Net Worth 239,531 241,200 251,042 160,168 161,041 159,862 217,918 6.50%
  QoQ % -0.69% -3.92% 56.74% -0.54% 0.74% -26.64% -
  Horiz. % 109.92% 110.68% 115.20% 73.50% 73.90% 73.36% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 17,994 16,049 16,049 16,049 21,273 15,234 15,234 11.73%
  QoQ % 12.12% 0.00% 0.00% -24.56% 39.64% 0.00% -
  Horiz. % 118.12% 105.35% 105.35% 105.35% 139.64% 100.00% 100.00%
Div Payout % 38.33 % 38.14 % 34.09 % 35.75 % 48.02 % 37.54 % 42.57 % -6.75%
  QoQ % 0.50% 11.88% -4.64% -25.55% 27.92% -11.82% -
  Horiz. % 90.04% 89.59% 80.08% 83.98% 112.80% 88.18% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 239,531 241,200 251,042 160,168 161,041 159,862 217,918 6.50%
  QoQ % -0.69% -3.92% 56.74% -0.54% 0.74% -26.64% -
  Horiz. % 109.92% 110.68% 115.20% 73.50% 73.90% 73.36% 100.00%
NOSH 79,843 80,400 79,949 80,084 80,520 79,931 79,823 0.02%
  QoQ % -0.69% 0.56% -0.17% -0.54% 0.74% 0.13% -
  Horiz. % 100.03% 100.72% 100.16% 100.33% 100.87% 100.13% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 27.42 % 24.21 % 24.74 % 24.25 % 24.34 % 24.10 % 25.32 % 5.45%
  QoQ % 13.26% -2.14% 2.02% -0.37% 1.00% -4.82% -
  Horiz. % 108.29% 95.62% 97.71% 95.77% 96.13% 95.18% 100.00%
ROE 19.60 % 17.45 % 18.75 % 28.03 % 27.51 % 25.38 % 16.42 % 12.51%
  QoQ % 12.32% -6.93% -33.11% 1.89% 8.39% 54.57% -
  Horiz. % 119.37% 106.27% 114.19% 170.71% 167.54% 154.57% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 214.42 216.21 237.97 231.22 226.05 210.66 177.04 13.61%
  QoQ % -0.83% -9.14% 2.92% 2.29% 7.31% 18.99% -
  Horiz. % 121.11% 122.12% 134.42% 130.60% 127.68% 118.99% 100.00%
EPS 58.79 52.34 58.88 56.06 55.02 50.77 44.83 19.79%
  QoQ % 12.32% -11.11% 5.03% 1.89% 8.37% 13.25% -
  Horiz. % 131.14% 116.75% 131.34% 125.05% 122.73% 113.25% 100.00%
DPS 22.50 20.00 20.00 20.00 26.50 19.00 19.00 11.92%
  QoQ % 12.50% 0.00% 0.00% -24.53% 39.47% 0.00% -
  Horiz. % 118.42% 105.26% 105.26% 105.26% 139.47% 100.00% 100.00%
NAPS 3.0000 3.0000 3.1400 2.0000 2.0000 2.0000 2.7300 6.48%
  QoQ % 0.00% -4.46% 57.00% 0.00% 0.00% -26.74% -
  Horiz. % 109.89% 109.89% 115.02% 73.26% 73.26% 73.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 103.22 104.80 114.71 111.64 109.74 101.52 85.20 13.63%
  QoQ % -1.51% -8.64% 2.75% 1.73% 8.10% 19.15% -
  Horiz. % 121.15% 123.00% 134.64% 131.03% 128.80% 119.15% 100.00%
EPS 28.30 25.37 28.38 27.07 26.71 24.47 21.58 19.79%
  QoQ % 11.55% -10.61% 4.84% 1.35% 9.15% 13.39% -
  Horiz. % 131.14% 117.56% 131.51% 125.44% 123.77% 113.39% 100.00%
DPS 10.85 9.68 9.68 9.68 12.83 9.18 9.18 11.78%
  QoQ % 12.09% 0.00% 0.00% -24.55% 39.76% 0.00% -
  Horiz. % 118.19% 105.45% 105.45% 105.45% 139.76% 100.00% 100.00%
NAPS 1.4441 1.4542 1.5135 0.9657 0.9709 0.9638 1.3138 6.50%
  QoQ % -0.69% -3.92% 56.73% -0.54% 0.74% -26.64% -
  Horiz. % 109.92% 110.69% 115.20% 73.50% 73.90% 73.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.9600 3.0800 3.0200 2.6900 2.5800 2.1700 2.3600 -
P/RPS 1.38 1.42 1.27 1.16 1.14 1.03 1.33 2.49%
  QoQ % -2.82% 11.81% 9.48% 1.75% 10.68% -22.56% -
  Horiz. % 103.76% 106.77% 95.49% 87.22% 85.71% 77.44% 100.00%
P/EPS 5.03 5.88 5.13 4.80 4.69 4.27 5.26 -2.93%
  QoQ % -14.46% 14.62% 6.87% 2.35% 9.84% -18.82% -
  Horiz. % 95.63% 111.79% 97.53% 91.25% 89.16% 81.18% 100.00%
EY 19.86 16.99 19.50 20.84 21.32 23.40 19.00 2.99%
  QoQ % 16.89% -12.87% -6.43% -2.25% -8.89% 23.16% -
  Horiz. % 104.53% 89.42% 102.63% 109.68% 112.21% 123.16% 100.00%
DY 7.60 6.49 6.62 7.43 10.27 8.76 8.05 -3.76%
  QoQ % 17.10% -1.96% -10.90% -27.65% 17.24% 8.82% -
  Horiz. % 94.41% 80.62% 82.24% 92.30% 127.58% 108.82% 100.00%
P/NAPS 0.99 1.03 0.96 1.35 1.29 1.09 0.86 9.83%
  QoQ % -3.88% 7.29% -28.89% 4.65% 18.35% 26.74% -
  Horiz. % 115.12% 119.77% 111.63% 156.98% 150.00% 126.74% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 18/02/13 08/11/12 28/08/12 18/05/12 21/02/12 28/10/11 -
Price 3.7700 2.9300 3.1600 2.8200 2.7900 2.5300 2.3800 -
P/RPS 1.76 1.36 1.33 1.22 1.23 1.20 1.34 19.91%
  QoQ % 29.41% 2.26% 9.02% -0.81% 2.50% -10.45% -
  Horiz. % 131.34% 101.49% 99.25% 91.04% 91.79% 89.55% 100.00%
P/EPS 6.41 5.60 5.37 5.03 5.07 4.98 5.31 13.36%
  QoQ % 14.46% 4.28% 6.76% -0.79% 1.81% -6.21% -
  Horiz. % 120.72% 105.46% 101.13% 94.73% 95.48% 93.79% 100.00%
EY 15.60 17.86 18.63 19.88 19.72 20.07 18.84 -11.81%
  QoQ % -12.65% -4.13% -6.29% 0.81% -1.74% 6.53% -
  Horiz. % 82.80% 94.80% 98.89% 105.52% 104.67% 106.53% 100.00%
DY 5.97 6.83 6.33 7.09 9.50 7.51 7.98 -17.58%
  QoQ % -12.59% 7.90% -10.72% -25.37% 26.50% -5.89% -
  Horiz. % 74.81% 85.59% 79.32% 88.85% 119.05% 94.11% 100.00%
P/NAPS 1.26 0.98 1.01 1.41 1.40 1.27 0.87 27.98%
  QoQ % 28.57% -2.97% -28.37% 0.71% 10.24% 45.98% -
  Horiz. % 144.83% 112.64% 116.09% 162.07% 160.92% 145.98% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers