Highlights

[PTARAS] QoQ TTM Result on 2012-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     4.85%    YoY -     31.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 172,845 171,199 173,829 190,259 185,172 182,018 168,383 1.76%
  QoQ % 0.96% -1.51% -8.64% 2.75% 1.73% 8.10% -
  Horiz. % 102.65% 101.67% 103.23% 112.99% 109.97% 108.10% 100.00%
PBT 67,152 62,486 55,833 61,944 57,864 55,830 51,572 19.26%
  QoQ % 7.47% 11.92% -9.87% 7.05% 3.64% 8.26% -
  Horiz. % 130.21% 121.16% 108.26% 120.11% 112.20% 108.26% 100.00%
Tax -14,835 -15,543 -13,750 -14,868 -12,967 -11,529 -10,992 22.15%
  QoQ % 4.56% -13.04% 7.52% -14.66% -12.47% -4.89% -
  Horiz. % 134.96% 141.40% 125.09% 135.26% 117.97% 104.89% 100.00%
NP 52,317 46,943 42,083 47,076 44,897 44,301 40,580 18.47%
  QoQ % 11.45% 11.55% -10.61% 4.85% 1.35% 9.17% -
  Horiz. % 128.92% 115.68% 103.70% 116.01% 110.64% 109.17% 100.00%
NP to SH 52,317 46,943 42,083 47,076 44,897 44,301 40,580 18.47%
  QoQ % 11.45% 11.55% -10.61% 4.85% 1.35% 9.17% -
  Horiz. % 128.92% 115.68% 103.70% 116.01% 110.64% 109.17% 100.00%
Tax Rate 22.09 % 24.87 % 24.63 % 24.00 % 22.41 % 20.65 % 21.31 % 2.43%
  QoQ % -11.18% 0.97% 2.62% 7.10% 8.52% -3.10% -
  Horiz. % 103.66% 116.71% 115.58% 112.62% 105.16% 96.90% 100.00%
Total Cost 120,528 124,256 131,746 143,183 140,275 137,717 127,803 -3.84%
  QoQ % -3.00% -5.69% -7.99% 2.07% 1.86% 7.76% -
  Horiz. % 94.31% 97.22% 103.09% 112.03% 109.76% 107.76% 100.00%
Net Worth 272,431 239,531 241,200 251,042 160,168 161,041 159,862 42.72%
  QoQ % 13.73% -0.69% -3.92% 56.74% -0.54% 0.74% -
  Horiz. % 170.42% 149.84% 150.88% 157.04% 100.19% 100.74% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 20,038 17,994 16,049 16,049 16,049 21,273 15,234 20.07%
  QoQ % 11.36% 12.12% 0.00% 0.00% -24.56% 39.64% -
  Horiz. % 131.54% 118.12% 105.35% 105.35% 105.35% 139.64% 100.00%
Div Payout % 38.30 % 38.33 % 38.14 % 34.09 % 35.75 % 48.02 % 37.54 % 1.35%
  QoQ % -0.08% 0.50% 11.88% -4.64% -25.55% 27.92% -
  Horiz. % 102.02% 102.10% 101.60% 90.81% 95.23% 127.92% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 272,431 239,531 241,200 251,042 160,168 161,041 159,862 42.72%
  QoQ % 13.73% -0.69% -3.92% 56.74% -0.54% 0.74% -
  Horiz. % 170.42% 149.84% 150.88% 157.04% 100.19% 100.74% 100.00%
NOSH 80,363 79,843 80,400 79,949 80,084 80,520 79,931 0.36%
  QoQ % 0.65% -0.69% 0.56% -0.17% -0.54% 0.74% -
  Horiz. % 100.54% 99.89% 100.59% 100.02% 100.19% 100.74% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 30.27 % 27.42 % 24.21 % 24.74 % 24.25 % 24.34 % 24.10 % 16.43%
  QoQ % 10.39% 13.26% -2.14% 2.02% -0.37% 1.00% -
  Horiz. % 125.60% 113.78% 100.46% 102.66% 100.62% 101.00% 100.00%
ROE 19.20 % 19.60 % 17.45 % 18.75 % 28.03 % 27.51 % 25.38 % -16.99%
  QoQ % -2.04% 12.32% -6.93% -33.11% 1.89% 8.39% -
  Horiz. % 75.65% 77.23% 68.75% 73.88% 110.44% 108.39% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 215.08 214.42 216.21 237.97 231.22 226.05 210.66 1.40%
  QoQ % 0.31% -0.83% -9.14% 2.92% 2.29% 7.31% -
  Horiz. % 102.10% 101.78% 102.63% 112.96% 109.76% 107.31% 100.00%
EPS 65.10 58.79 52.34 58.88 56.06 55.02 50.77 18.05%
  QoQ % 10.73% 12.32% -11.11% 5.03% 1.89% 8.37% -
  Horiz. % 128.23% 115.80% 103.09% 115.97% 110.42% 108.37% 100.00%
DPS 25.00 22.50 20.00 20.00 20.00 26.50 19.00 20.10%
  QoQ % 11.11% 12.50% 0.00% 0.00% -24.53% 39.47% -
  Horiz. % 131.58% 118.42% 105.26% 105.26% 105.26% 139.47% 100.00%
NAPS 3.3900 3.0000 3.0000 3.1400 2.0000 2.0000 2.0000 42.21%
  QoQ % 13.00% 0.00% -4.46% 57.00% 0.00% 0.00% -
  Horiz. % 169.50% 150.00% 150.00% 157.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 104.21 103.22 104.80 114.71 111.64 109.74 101.52 1.76%
  QoQ % 0.96% -1.51% -8.64% 2.75% 1.73% 8.10% -
  Horiz. % 102.65% 101.67% 103.23% 112.99% 109.97% 108.10% 100.00%
EPS 31.54 28.30 25.37 28.38 27.07 26.71 24.47 18.45%
  QoQ % 11.45% 11.55% -10.61% 4.84% 1.35% 9.15% -
  Horiz. % 128.89% 115.65% 103.68% 115.98% 110.63% 109.15% 100.00%
DPS 12.08 10.85 9.68 9.68 9.68 12.83 9.18 20.10%
  QoQ % 11.34% 12.09% 0.00% 0.00% -24.55% 39.76% -
  Horiz. % 131.59% 118.19% 105.45% 105.45% 105.45% 139.76% 100.00%
NAPS 1.6425 1.4441 1.4542 1.5135 0.9657 0.9709 0.9638 42.72%
  QoQ % 13.74% -0.69% -3.92% 56.73% -0.54% 0.74% -
  Horiz. % 170.42% 149.83% 150.88% 157.03% 100.20% 100.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.8200 2.9600 3.0800 3.0200 2.6900 2.5800 2.1700 -
P/RPS 2.24 1.38 1.42 1.27 1.16 1.14 1.03 67.94%
  QoQ % 62.32% -2.82% 11.81% 9.48% 1.75% 10.68% -
  Horiz. % 217.48% 133.98% 137.86% 123.30% 112.62% 110.68% 100.00%
P/EPS 7.40 5.03 5.88 5.13 4.80 4.69 4.27 44.33%
  QoQ % 47.12% -14.46% 14.62% 6.87% 2.35% 9.84% -
  Horiz. % 173.30% 117.80% 137.70% 120.14% 112.41% 109.84% 100.00%
EY 13.51 19.86 16.99 19.50 20.84 21.32 23.40 -30.69%
  QoQ % -31.97% 16.89% -12.87% -6.43% -2.25% -8.89% -
  Horiz. % 57.74% 84.87% 72.61% 83.33% 89.06% 91.11% 100.00%
DY 5.19 7.60 6.49 6.62 7.43 10.27 8.76 -29.48%
  QoQ % -31.71% 17.10% -1.96% -10.90% -27.65% 17.24% -
  Horiz. % 59.25% 86.76% 74.09% 75.57% 84.82% 117.24% 100.00%
P/NAPS 1.42 0.99 1.03 0.96 1.35 1.29 1.09 19.30%
  QoQ % 43.43% -3.88% 7.29% -28.89% 4.65% 18.35% -
  Horiz. % 130.28% 90.83% 94.50% 88.07% 123.85% 118.35% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 17/05/13 18/02/13 08/11/12 28/08/12 18/05/12 21/02/12 -
Price 5.2400 3.7700 2.9300 3.1600 2.8200 2.7900 2.5300 -
P/RPS 2.44 1.76 1.36 1.33 1.22 1.23 1.20 60.57%
  QoQ % 38.64% 29.41% 2.26% 9.02% -0.81% 2.50% -
  Horiz. % 203.33% 146.67% 113.33% 110.83% 101.67% 102.50% 100.00%
P/EPS 8.05 6.41 5.60 5.37 5.03 5.07 4.98 37.78%
  QoQ % 25.59% 14.46% 4.28% 6.76% -0.79% 1.81% -
  Horiz. % 161.65% 128.71% 112.45% 107.83% 101.00% 101.81% 100.00%
EY 12.42 15.60 17.86 18.63 19.88 19.72 20.07 -27.40%
  QoQ % -20.38% -12.65% -4.13% -6.29% 0.81% -1.74% -
  Horiz. % 61.88% 77.73% 88.99% 92.83% 99.05% 98.26% 100.00%
DY 4.77 5.97 6.83 6.33 7.09 9.50 7.51 -26.13%
  QoQ % -20.10% -12.59% 7.90% -10.72% -25.37% 26.50% -
  Horiz. % 63.52% 79.49% 90.95% 84.29% 94.41% 126.50% 100.00%
P/NAPS 1.55 1.26 0.98 1.01 1.41 1.40 1.27 14.22%
  QoQ % 23.02% 28.57% -2.97% -28.37% 0.71% 10.24% -
  Horiz. % 122.05% 99.21% 77.17% 79.53% 111.02% 110.24% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers