Highlights

[PTARAS] QoQ TTM Result on 2013-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -7.20%    YoY -     3.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 201,907 190,867 184,412 172,539 172,845 171,199 173,829 10.53%
  QoQ % 5.78% 3.50% 6.88% -0.18% 0.96% -1.51% -
  Horiz. % 116.15% 109.80% 106.09% 99.26% 99.43% 98.49% 100.00%
PBT 71,164 65,721 69,685 62,416 67,152 62,486 55,833 17.61%
  QoQ % 8.28% -5.69% 11.65% -7.05% 7.47% 11.92% -
  Horiz. % 127.46% 117.71% 124.81% 111.79% 120.27% 111.92% 100.00%
Tax -16,927 -16,035 -15,448 -13,866 -14,835 -15,543 -13,750 14.91%
  QoQ % -5.56% -3.80% -11.41% 6.53% 4.56% -13.04% -
  Horiz. % 123.11% 116.62% 112.35% 100.84% 107.89% 113.04% 100.00%
NP 54,237 49,686 54,237 48,550 52,317 46,943 42,083 18.48%
  QoQ % 9.16% -8.39% 11.71% -7.20% 11.45% 11.55% -
  Horiz. % 128.88% 118.07% 128.88% 115.37% 124.32% 111.55% 100.00%
NP to SH 54,237 49,686 54,237 48,550 52,317 46,943 42,083 18.48%
  QoQ % 9.16% -8.39% 11.71% -7.20% 11.45% 11.55% -
  Horiz. % 128.88% 118.07% 128.88% 115.37% 124.32% 111.55% 100.00%
Tax Rate 23.79 % 24.40 % 22.17 % 22.22 % 22.09 % 24.87 % 24.63 % -2.29%
  QoQ % -2.50% 10.06% -0.23% 0.59% -11.18% 0.97% -
  Horiz. % 96.59% 99.07% 90.01% 90.22% 89.69% 100.97% 100.00%
Total Cost 147,670 141,181 130,175 123,989 120,528 124,256 131,746 7.93%
  QoQ % 4.60% 8.45% 4.99% 2.87% -3.00% -5.69% -
  Horiz. % 112.09% 107.16% 98.81% 94.11% 91.49% 94.31% 100.00%
Net Worth 308,152 300,216 284,116 282,770 272,431 239,531 241,200 17.79%
  QoQ % 2.64% 5.67% 0.48% 3.80% 13.73% -0.69% -
  Horiz. % 127.76% 124.47% 117.79% 117.24% 112.95% 99.31% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 24,026 21,635 20,038 20,038 20,038 17,994 16,049 30.96%
  QoQ % 11.05% 7.97% 0.00% 0.00% 11.36% 12.12% -
  Horiz. % 149.70% 134.81% 124.86% 124.86% 124.86% 112.12% 100.00%
Div Payout % 44.30 % 43.55 % 36.95 % 41.27 % 38.30 % 38.33 % 38.14 % 10.53%
  QoQ % 1.72% 17.86% -10.47% 7.75% -0.08% 0.50% -
  Horiz. % 116.15% 114.18% 96.88% 108.21% 100.42% 100.50% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 308,152 300,216 284,116 282,770 272,431 239,531 241,200 17.79%
  QoQ % 2.64% 5.67% 0.48% 3.80% 13.73% -0.69% -
  Horiz. % 127.76% 124.47% 117.79% 117.24% 112.95% 99.31% 100.00%
NOSH 160,496 159,689 159,616 79,878 80,363 79,843 80,400 58.74%
  QoQ % 0.51% 0.05% 99.82% -0.60% 0.65% -0.69% -
  Horiz. % 199.62% 198.62% 198.53% 99.35% 99.95% 99.31% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.86 % 26.03 % 29.41 % 28.14 % 30.27 % 27.42 % 24.21 % 7.19%
  QoQ % 3.19% -11.49% 4.51% -7.04% 10.39% 13.26% -
  Horiz. % 110.95% 107.52% 121.48% 116.23% 125.03% 113.26% 100.00%
ROE 17.60 % 16.55 % 19.09 % 17.17 % 19.20 % 19.60 % 17.45 % 0.57%
  QoQ % 6.34% -13.31% 11.18% -10.57% -2.04% 12.32% -
  Horiz. % 100.86% 94.84% 109.40% 98.40% 110.03% 112.32% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 125.80 119.52 115.53 216.00 215.08 214.42 216.21 -30.37%
  QoQ % 5.25% 3.45% -46.51% 0.43% 0.31% -0.83% -
  Horiz. % 58.18% 55.28% 53.43% 99.90% 99.48% 99.17% 100.00%
EPS 33.79 31.11 33.98 60.78 65.10 58.79 52.34 -25.36%
  QoQ % 8.61% -8.45% -44.09% -6.64% 10.73% 12.32% -
  Horiz. % 64.56% 59.44% 64.92% 116.13% 124.38% 112.32% 100.00%
DPS 14.97 13.55 12.55 25.00 25.00 22.50 20.00 -17.61%
  QoQ % 10.48% 7.97% -49.80% 0.00% 11.11% 12.50% -
  Horiz. % 74.85% 67.75% 62.75% 125.00% 125.00% 112.50% 100.00%
NAPS 1.9200 1.8800 1.7800 3.5400 3.3900 3.0000 3.0000 -25.80%
  QoQ % 2.13% 5.62% -49.72% 4.42% 13.00% 0.00% -
  Horiz. % 64.00% 62.67% 59.33% 118.00% 113.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 121.73 115.07 111.18 104.02 104.21 103.22 104.80 10.53%
  QoQ % 5.79% 3.50% 6.88% -0.18% 0.96% -1.51% -
  Horiz. % 116.15% 109.80% 106.09% 99.26% 99.44% 98.49% 100.00%
EPS 32.70 29.96 32.70 29.27 31.54 28.30 25.37 18.49%
  QoQ % 9.15% -8.38% 11.72% -7.20% 11.45% 11.55% -
  Horiz. % 128.89% 118.09% 128.89% 115.37% 124.32% 111.55% 100.00%
DPS 14.49 13.04 12.08 12.08 12.08 10.85 9.68 30.95%
  QoQ % 11.12% 7.95% 0.00% 0.00% 11.34% 12.09% -
  Horiz. % 149.69% 134.71% 124.79% 124.79% 124.79% 112.09% 100.00%
NAPS 1.8579 1.8100 1.7129 1.7048 1.6425 1.4441 1.4542 17.80%
  QoQ % 2.65% 5.67% 0.48% 3.79% 13.74% -0.69% -
  Horiz. % 127.76% 124.47% 117.79% 117.23% 112.95% 99.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.4000 3.0900 2.8600 5.8600 4.8200 2.9600 3.0800 -
P/RPS 3.50 2.59 2.48 2.71 2.24 1.38 1.42 82.77%
  QoQ % 35.14% 4.44% -8.49% 20.98% 62.32% -2.82% -
  Horiz. % 246.48% 182.39% 174.65% 190.85% 157.75% 97.18% 100.00%
P/EPS 13.02 9.93 8.42 9.64 7.40 5.03 5.88 70.13%
  QoQ % 31.12% 17.93% -12.66% 30.27% 47.12% -14.46% -
  Horiz. % 221.43% 168.88% 143.20% 163.95% 125.85% 85.54% 100.00%
EY 7.68 10.07 11.88 10.37 13.51 19.86 16.99 -41.19%
  QoQ % -23.73% -15.24% 14.56% -23.24% -31.97% 16.89% -
  Horiz. % 45.20% 59.27% 69.92% 61.04% 79.52% 116.89% 100.00%
DY 3.40 4.38 4.39 4.27 5.19 7.60 6.49 -35.09%
  QoQ % -22.37% -0.23% 2.81% -17.73% -31.71% 17.10% -
  Horiz. % 52.39% 67.49% 67.64% 65.79% 79.97% 117.10% 100.00%
P/NAPS 2.29 1.64 1.61 1.66 1.42 0.99 1.03 70.60%
  QoQ % 39.63% 1.86% -3.01% 16.90% 43.43% -3.88% -
  Horiz. % 222.33% 159.22% 156.31% 161.17% 137.86% 96.12% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 21/05/14 12/02/14 15/11/13 27/08/13 17/05/13 18/02/13 -
Price 4.4400 4.0700 2.8500 6.3000 5.2400 3.7700 2.9300 -
P/RPS 3.53 3.41 2.47 2.92 2.44 1.76 1.36 89.20%
  QoQ % 3.52% 38.06% -15.41% 19.67% 38.64% 29.41% -
  Horiz. % 259.56% 250.74% 181.62% 214.71% 179.41% 129.41% 100.00%
P/EPS 13.14 13.08 8.39 10.37 8.05 6.41 5.60 76.85%
  QoQ % 0.46% 55.90% -19.09% 28.82% 25.59% 14.46% -
  Horiz. % 234.64% 233.57% 149.82% 185.18% 143.75% 114.46% 100.00%
EY 7.61 7.64 11.92 9.65 12.42 15.60 17.86 -43.46%
  QoQ % -0.39% -35.91% 23.52% -22.30% -20.38% -12.65% -
  Horiz. % 42.61% 42.78% 66.74% 54.03% 69.54% 87.35% 100.00%
DY 3.37 3.33 4.41 3.97 4.77 5.97 6.83 -37.64%
  QoQ % 1.20% -24.49% 11.08% -16.77% -20.10% -12.59% -
  Horiz. % 49.34% 48.76% 64.57% 58.13% 69.84% 87.41% 100.00%
P/NAPS 2.31 2.16 1.60 1.78 1.55 1.26 0.98 77.39%
  QoQ % 6.94% 35.00% -10.11% 14.84% 23.02% 28.57% -
  Horiz. % 235.71% 220.41% 163.27% 181.63% 158.16% 128.57% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers