Highlights

[PTARAS] QoQ TTM Result on 2011-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     10.26%    YoY -     44.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 185,172 182,018 168,383 141,323 125,936 101,300 96,225 54.77%
  QoQ % 1.73% 8.10% 19.15% 12.22% 24.32% 5.27% -
  Horiz. % 192.44% 189.16% 174.99% 146.87% 130.88% 105.27% 100.00%
PBT 57,864 55,830 51,572 44,547 39,657 35,287 34,196 42.05%
  QoQ % 3.64% 8.26% 15.77% 12.33% 12.38% 3.19% -
  Horiz. % 169.21% 163.26% 150.81% 130.27% 115.97% 103.19% 100.00%
Tax -12,967 -11,529 -10,992 -8,761 -7,202 -5,390 -5,277 82.20%
  QoQ % -12.47% -4.89% -25.47% -21.65% -33.62% -2.14% -
  Horiz. % 245.73% 218.48% 208.30% 166.02% 136.48% 102.14% 100.00%
NP 44,897 44,301 40,580 35,786 32,455 29,897 28,919 34.11%
  QoQ % 1.35% 9.17% 13.40% 10.26% 8.56% 3.38% -
  Horiz. % 155.25% 153.19% 140.32% 123.75% 112.23% 103.38% 100.00%
NP to SH 44,897 44,301 40,580 35,786 32,455 29,897 28,919 34.11%
  QoQ % 1.35% 9.17% 13.40% 10.26% 8.56% 3.38% -
  Horiz. % 155.25% 153.19% 140.32% 123.75% 112.23% 103.38% 100.00%
Tax Rate 22.41 % 20.65 % 21.31 % 19.67 % 18.16 % 15.27 % 15.43 % 28.28%
  QoQ % 8.52% -3.10% 8.34% 8.31% 18.93% -1.04% -
  Horiz. % 145.24% 133.83% 138.11% 127.48% 117.69% 98.96% 100.00%
Total Cost 140,275 137,717 127,803 105,537 93,481 71,403 67,306 63.23%
  QoQ % 1.86% 7.76% 21.10% 12.90% 30.92% 6.09% -
  Horiz. % 208.41% 204.61% 189.88% 156.80% 138.89% 106.09% 100.00%
Net Worth 160,168 161,041 159,862 217,918 220,498 210,889 203,975 -14.90%
  QoQ % -0.54% 0.74% -26.64% -1.17% 4.56% 3.39% -
  Horiz. % 78.52% 78.95% 78.37% 106.84% 108.10% 103.39% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 16,049 21,273 15,234 15,234 15,234 12,039 12,039 21.15%
  QoQ % -24.56% 39.64% 0.00% 0.00% 26.54% 0.00% -
  Horiz. % 133.31% 176.70% 126.54% 126.54% 126.54% 100.00% 100.00%
Div Payout % 35.75 % 48.02 % 37.54 % 42.57 % 46.94 % 40.27 % 41.63 % -9.66%
  QoQ % -25.55% 27.92% -11.82% -9.31% 16.56% -3.27% -
  Horiz. % 85.88% 115.35% 90.18% 102.26% 112.76% 96.73% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 160,168 161,041 159,862 217,918 220,498 210,889 203,975 -14.90%
  QoQ % -0.54% 0.74% -26.64% -1.17% 4.56% 3.39% -
  Horiz. % 78.52% 78.95% 78.37% 106.84% 108.10% 103.39% 100.00%
NOSH 80,084 80,520 79,931 79,823 80,181 80,492 79,990 0.08%
  QoQ % -0.54% 0.74% 0.13% -0.45% -0.39% 0.63% -
  Horiz. % 100.12% 100.66% 99.93% 99.79% 100.24% 100.63% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 24.25 % 24.34 % 24.10 % 25.32 % 25.77 % 29.51 % 30.05 % -13.33%
  QoQ % -0.37% 1.00% -4.82% -1.75% -12.67% -1.80% -
  Horiz. % 80.70% 81.00% 80.20% 84.26% 85.76% 98.20% 100.00%
ROE 28.03 % 27.51 % 25.38 % 16.42 % 14.72 % 14.18 % 14.18 % 57.57%
  QoQ % 1.89% 8.39% 54.57% 11.55% 3.81% 0.00% -
  Horiz. % 197.67% 194.01% 178.98% 115.80% 103.81% 100.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 231.22 226.05 210.66 177.04 157.06 125.85 120.30 54.65%
  QoQ % 2.29% 7.31% 18.99% 12.72% 24.80% 4.61% -
  Horiz. % 192.20% 187.91% 175.11% 147.17% 130.56% 104.61% 100.00%
EPS 56.06 55.02 50.77 44.83 40.48 37.14 36.15 34.01%
  QoQ % 1.89% 8.37% 13.25% 10.75% 8.99% 2.74% -
  Horiz. % 155.08% 152.20% 140.44% 124.01% 111.98% 102.74% 100.00%
DPS 20.00 26.50 19.00 19.00 19.00 15.00 15.00 21.16%
  QoQ % -24.53% 39.47% 0.00% 0.00% 26.67% 0.00% -
  Horiz. % 133.33% 176.67% 126.67% 126.67% 126.67% 100.00% 100.00%
NAPS 2.0000 2.0000 2.0000 2.7300 2.7500 2.6200 2.5500 -14.97%
  QoQ % 0.00% 0.00% -26.74% -0.73% 4.96% 2.75% -
  Horiz. % 78.43% 78.43% 78.43% 107.06% 107.84% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 111.64 109.74 101.52 85.20 75.93 61.07 58.01 54.78%
  QoQ % 1.73% 8.10% 19.15% 12.21% 24.33% 5.27% -
  Horiz. % 192.45% 189.17% 175.00% 146.87% 130.89% 105.27% 100.00%
EPS 27.07 26.71 24.47 21.58 19.57 18.02 17.44 34.09%
  QoQ % 1.35% 9.15% 13.39% 10.27% 8.60% 3.33% -
  Horiz. % 155.22% 153.15% 140.31% 123.74% 112.21% 103.33% 100.00%
DPS 9.68 12.83 9.18 9.18 9.18 7.26 7.26 21.16%
  QoQ % -24.55% 39.76% 0.00% 0.00% 26.45% 0.00% -
  Horiz. % 133.33% 176.72% 126.45% 126.45% 126.45% 100.00% 100.00%
NAPS 0.9657 0.9709 0.9638 1.3138 1.3294 1.2715 1.2298 -14.90%
  QoQ % -0.54% 0.74% -26.64% -1.17% 4.55% 3.39% -
  Horiz. % 78.52% 78.95% 78.37% 106.83% 108.10% 103.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.6900 2.5800 2.1700 2.3600 2.3500 2.0700 1.9100 -
P/RPS 1.16 1.14 1.03 1.33 1.50 1.64 1.59 -18.97%
  QoQ % 1.75% 10.68% -22.56% -11.33% -8.54% 3.14% -
  Horiz. % 72.96% 71.70% 64.78% 83.65% 94.34% 103.14% 100.00%
P/EPS 4.80 4.69 4.27 5.26 5.81 5.57 5.28 -6.16%
  QoQ % 2.35% 9.84% -18.82% -9.47% 4.31% 5.49% -
  Horiz. % 90.91% 88.83% 80.87% 99.62% 110.04% 105.49% 100.00%
EY 20.84 21.32 23.40 19.00 17.22 17.94 18.93 6.62%
  QoQ % -2.25% -8.89% 23.16% 10.34% -4.01% -5.23% -
  Horiz. % 110.09% 112.63% 123.61% 100.37% 90.97% 94.77% 100.00%
DY 7.43 10.27 8.76 8.05 8.09 7.25 7.85 -3.60%
  QoQ % -27.65% 17.24% 8.82% -0.49% 11.59% -7.64% -
  Horiz. % 94.65% 130.83% 111.59% 102.55% 103.06% 92.36% 100.00%
P/NAPS 1.35 1.29 1.09 0.86 0.85 0.79 0.75 48.03%
  QoQ % 4.65% 18.35% 26.74% 1.18% 7.59% 5.33% -
  Horiz. % 180.00% 172.00% 145.33% 114.67% 113.33% 105.33% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 18/05/12 21/02/12 28/10/11 23/08/11 06/05/11 10/02/11 -
Price 2.8200 2.7900 2.5300 2.3800 2.2000 2.3100 2.0700 -
P/RPS 1.22 1.23 1.20 1.34 1.40 1.84 1.72 -20.48%
  QoQ % -0.81% 2.50% -10.45% -4.29% -23.91% 6.98% -
  Horiz. % 70.93% 71.51% 69.77% 77.91% 81.40% 106.98% 100.00%
P/EPS 5.03 5.07 4.98 5.31 5.44 6.22 5.73 -8.33%
  QoQ % -0.79% 1.81% -6.21% -2.39% -12.54% 8.55% -
  Horiz. % 87.78% 88.48% 86.91% 92.67% 94.94% 108.55% 100.00%
EY 19.88 19.72 20.07 18.84 18.40 16.08 17.47 9.01%
  QoQ % 0.81% -1.74% 6.53% 2.39% 14.43% -7.96% -
  Horiz. % 113.80% 112.88% 114.88% 107.84% 105.32% 92.04% 100.00%
DY 7.09 9.50 7.51 7.98 8.64 6.49 7.25 -1.48%
  QoQ % -25.37% 26.50% -5.89% -7.64% 33.13% -10.48% -
  Horiz. % 97.79% 131.03% 103.59% 110.07% 119.17% 89.52% 100.00%
P/NAPS 1.41 1.40 1.27 0.87 0.80 0.88 0.81 44.76%
  QoQ % 0.71% 10.24% 45.98% 8.75% -9.09% 8.64% -
  Horiz. % 174.07% 172.84% 156.79% 107.41% 98.77% 108.64% 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  238  541  1271 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.155-0.005 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers