Highlights

[PTARAS] QoQ TTM Result on 2014-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     9.16%    YoY -     3.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 257,389 248,939 222,721 201,907 190,867 184,412 172,539 30.59%
  QoQ % 3.39% 11.77% 10.31% 5.78% 3.50% 6.88% -
  Horiz. % 149.18% 144.28% 129.08% 117.02% 110.62% 106.88% 100.00%
PBT 79,229 74,665 72,315 71,164 65,721 69,685 62,416 17.25%
  QoQ % 6.11% 3.25% 1.62% 8.28% -5.69% 11.65% -
  Horiz. % 126.94% 119.62% 115.86% 114.02% 105.30% 111.65% 100.00%
Tax -18,057 -18,015 -17,109 -16,927 -16,035 -15,448 -13,866 19.27%
  QoQ % -0.23% -5.30% -1.08% -5.56% -3.80% -11.41% -
  Horiz. % 130.23% 129.92% 123.39% 122.08% 115.64% 111.41% 100.00%
NP 61,172 56,650 55,206 54,237 49,686 54,237 48,550 16.67%
  QoQ % 7.98% 2.62% 1.79% 9.16% -8.39% 11.71% -
  Horiz. % 126.00% 116.68% 113.71% 111.71% 102.34% 111.71% 100.00%
NP to SH 61,172 56,650 55,206 54,237 49,686 54,237 48,550 16.67%
  QoQ % 7.98% 2.62% 1.79% 9.16% -8.39% 11.71% -
  Horiz. % 126.00% 116.68% 113.71% 111.71% 102.34% 111.71% 100.00%
Tax Rate 22.79 % 24.13 % 23.66 % 23.79 % 24.40 % 22.17 % 22.22 % 1.70%
  QoQ % -5.55% 1.99% -0.55% -2.50% 10.06% -0.23% -
  Horiz. % 102.57% 108.60% 106.48% 107.07% 109.81% 99.77% 100.00%
Total Cost 196,217 192,289 167,515 147,670 141,181 130,175 123,989 35.84%
  QoQ % 2.04% 14.79% 13.44% 4.60% 8.45% 4.99% -
  Horiz. % 158.25% 155.09% 135.10% 119.10% 113.87% 104.99% 100.00%
Net Worth 338,188 324,401 318,206 308,152 300,216 284,116 282,770 12.68%
  QoQ % 4.25% 1.95% 3.26% 2.64% 5.67% 0.48% -
  Horiz. % 119.60% 114.72% 112.53% 108.98% 106.17% 100.48% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 25,664 24,026 24,026 24,026 21,635 20,038 20,038 17.95%
  QoQ % 6.82% 0.00% 0.00% 11.05% 7.97% 0.00% -
  Horiz. % 128.07% 119.90% 119.90% 119.90% 107.97% 100.00% 100.00%
Div Payout % 41.95 % 42.41 % 43.52 % 44.30 % 43.55 % 36.95 % 41.27 % 1.10%
  QoQ % -1.08% -2.55% -1.76% 1.72% 17.86% -10.47% -
  Horiz. % 101.65% 102.76% 105.45% 107.34% 105.52% 89.53% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 338,188 324,401 318,206 308,152 300,216 284,116 282,770 12.68%
  QoQ % 4.25% 1.95% 3.26% 2.64% 5.67% 0.48% -
  Horiz. % 119.60% 114.72% 112.53% 108.98% 106.17% 100.48% 100.00%
NOSH 160,279 161,393 159,902 160,496 159,689 159,616 79,878 59.15%
  QoQ % -0.69% 0.93% -0.37% 0.51% 0.05% 99.82% -
  Horiz. % 200.65% 202.05% 200.18% 200.92% 199.91% 199.82% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.77 % 22.76 % 24.79 % 26.86 % 26.03 % 29.41 % 28.14 % -10.65%
  QoQ % 4.44% -8.19% -7.71% 3.19% -11.49% 4.51% -
  Horiz. % 84.47% 80.88% 88.10% 95.45% 92.50% 104.51% 100.00%
ROE 18.09 % 17.46 % 17.35 % 17.60 % 16.55 % 19.09 % 17.17 % 3.54%
  QoQ % 3.61% 0.63% -1.42% 6.34% -13.31% 11.18% -
  Horiz. % 105.36% 101.69% 101.05% 102.50% 96.39% 111.18% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 160.59 154.24 139.29 125.80 119.52 115.53 216.00 -17.95%
  QoQ % 4.12% 10.73% 10.72% 5.25% 3.45% -46.51% -
  Horiz. % 74.35% 71.41% 64.49% 58.24% 55.33% 53.49% 100.00%
EPS 38.17 35.10 34.52 33.79 31.11 33.98 60.78 -26.69%
  QoQ % 8.75% 1.68% 2.16% 8.61% -8.45% -44.09% -
  Horiz. % 62.80% 57.75% 56.80% 55.59% 51.18% 55.91% 100.00%
DPS 16.00 15.00 15.00 14.97 13.55 12.55 25.00 -25.75%
  QoQ % 6.67% 0.00% 0.20% 10.48% 7.97% -49.80% -
  Horiz. % 64.00% 60.00% 60.00% 59.88% 54.20% 50.20% 100.00%
NAPS 2.1100 2.0100 1.9900 1.9200 1.8800 1.7800 3.5400 -29.20%
  QoQ % 4.98% 1.01% 3.65% 2.13% 5.62% -49.72% -
  Horiz. % 59.60% 56.78% 56.21% 54.24% 53.11% 50.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 155.18 150.09 134.28 121.73 115.07 111.18 104.02 30.59%
  QoQ % 3.39% 11.77% 10.31% 5.79% 3.50% 6.88% -
  Horiz. % 149.18% 144.29% 129.09% 117.03% 110.62% 106.88% 100.00%
EPS 36.88 34.15 33.28 32.70 29.96 32.70 29.27 16.67%
  QoQ % 7.99% 2.61% 1.77% 9.15% -8.38% 11.72% -
  Horiz. % 126.00% 116.67% 113.70% 111.72% 102.36% 111.72% 100.00%
DPS 15.47 14.49 14.49 14.49 13.04 12.08 12.08 17.95%
  QoQ % 6.76% 0.00% 0.00% 11.12% 7.95% 0.00% -
  Horiz. % 128.06% 119.95% 119.95% 119.95% 107.95% 100.00% 100.00%
NAPS 2.0389 1.9558 1.9185 1.8579 1.8100 1.7129 1.7048 12.68%
  QoQ % 4.25% 1.94% 3.26% 2.65% 5.67% 0.48% -
  Horiz. % 119.60% 114.72% 112.54% 108.98% 106.17% 100.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.0300 3.7300 4.6000 4.4000 3.0900 2.8600 5.8600 -
P/RPS 2.51 2.42 3.30 3.50 2.59 2.48 2.71 -4.99%
  QoQ % 3.72% -26.67% -5.71% 35.14% 4.44% -8.49% -
  Horiz. % 92.62% 89.30% 121.77% 129.15% 95.57% 91.51% 100.00%
P/EPS 10.56 10.63 13.32 13.02 9.93 8.42 9.64 6.27%
  QoQ % -0.66% -20.20% 2.30% 31.12% 17.93% -12.66% -
  Horiz. % 109.54% 110.27% 138.17% 135.06% 103.01% 87.34% 100.00%
EY 9.47 9.41 7.51 7.68 10.07 11.88 10.37 -5.88%
  QoQ % 0.64% 25.30% -2.21% -23.73% -15.24% 14.56% -
  Horiz. % 91.32% 90.74% 72.42% 74.06% 97.11% 114.56% 100.00%
DY 3.97 4.02 3.26 3.40 4.38 4.39 4.27 -4.74%
  QoQ % -1.24% 23.31% -4.12% -22.37% -0.23% 2.81% -
  Horiz. % 92.97% 94.15% 76.35% 79.63% 102.58% 102.81% 100.00%
P/NAPS 1.91 1.86 2.31 2.29 1.64 1.61 1.66 9.81%
  QoQ % 2.69% -19.48% 0.87% 39.63% 1.86% -3.01% -
  Horiz. % 115.06% 112.05% 139.16% 137.95% 98.80% 96.99% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 24/02/15 21/11/14 28/08/14 21/05/14 12/02/14 15/11/13 -
Price 4.0800 4.3600 4.3600 4.4400 4.0700 2.8500 6.3000 -
P/RPS 2.54 2.83 3.13 3.53 3.41 2.47 2.92 -8.88%
  QoQ % -10.25% -9.58% -11.33% 3.52% 38.06% -15.41% -
  Horiz. % 86.99% 96.92% 107.19% 120.89% 116.78% 84.59% 100.00%
P/EPS 10.69 12.42 12.63 13.14 13.08 8.39 10.37 2.05%
  QoQ % -13.93% -1.66% -3.88% 0.46% 55.90% -19.09% -
  Horiz. % 103.09% 119.77% 121.79% 126.71% 126.13% 80.91% 100.00%
EY 9.35 8.05 7.92 7.61 7.64 11.92 9.65 -2.09%
  QoQ % 16.15% 1.64% 4.07% -0.39% -35.91% 23.52% -
  Horiz. % 96.89% 83.42% 82.07% 78.86% 79.17% 123.52% 100.00%
DY 3.92 3.44 3.44 3.37 3.33 4.41 3.97 -0.84%
  QoQ % 13.95% 0.00% 2.08% 1.20% -24.49% 11.08% -
  Horiz. % 98.74% 86.65% 86.65% 84.89% 83.88% 111.08% 100.00%
P/NAPS 1.93 2.17 2.19 2.31 2.16 1.60 1.78 5.55%
  QoQ % -11.06% -0.91% -5.19% 6.94% 35.00% -10.11% -
  Horiz. % 108.43% 121.91% 123.03% 129.78% 121.35% 89.89% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers