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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

400  392  586  1015 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.31+0.03 
 BINTAI 0.62+0.085 
 INIX 0.27-0.015 
 MTOUCHE 0.06+0.01 
 CONNECT 0.17+0.03 
 DOLPHIN-WB 0.03+0.025 
 MTRONIC 0.0850.00 
 SAPNRG 0.11+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS