Highlights

[PTARAS] QoQ TTM Result on 2014-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     1.79%    YoY -     13.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 242,999 257,389 248,939 222,721 201,907 190,867 184,412 20.25%
  QoQ % -5.59% 3.39% 11.77% 10.31% 5.78% 3.50% -
  Horiz. % 131.77% 139.57% 134.99% 120.77% 109.49% 103.50% 100.00%
PBT 68,570 79,229 74,665 72,315 71,164 65,721 69,685 -1.07%
  QoQ % -13.45% 6.11% 3.25% 1.62% 8.28% -5.69% -
  Horiz. % 98.40% 113.70% 107.15% 103.77% 102.12% 94.31% 100.00%
Tax -16,649 -18,057 -18,015 -17,109 -16,927 -16,035 -15,448 5.13%
  QoQ % 7.80% -0.23% -5.30% -1.08% -5.56% -3.80% -
  Horiz. % 107.77% 116.89% 116.62% 110.75% 109.57% 103.80% 100.00%
NP 51,921 61,172 56,650 55,206 54,237 49,686 54,237 -2.88%
  QoQ % -15.12% 7.98% 2.62% 1.79% 9.16% -8.39% -
  Horiz. % 95.73% 112.79% 104.45% 101.79% 100.00% 91.61% 100.00%
NP to SH 51,921 61,172 56,650 55,206 54,237 49,686 54,237 -2.88%
  QoQ % -15.12% 7.98% 2.62% 1.79% 9.16% -8.39% -
  Horiz. % 95.73% 112.79% 104.45% 101.79% 100.00% 91.61% 100.00%
Tax Rate 24.28 % 22.79 % 24.13 % 23.66 % 23.79 % 24.40 % 22.17 % 6.27%
  QoQ % 6.54% -5.55% 1.99% -0.55% -2.50% 10.06% -
  Horiz. % 109.52% 102.80% 108.84% 106.72% 107.31% 110.06% 100.00%
Total Cost 191,078 196,217 192,289 167,515 147,670 141,181 130,175 29.25%
  QoQ % -2.62% 2.04% 14.79% 13.44% 4.60% 8.45% -
  Horiz. % 146.79% 150.73% 147.72% 128.68% 113.44% 108.45% 100.00%
Net Worth 343,590 338,188 324,401 318,206 308,152 300,216 284,116 13.55%
  QoQ % 1.60% 4.25% 1.95% 3.26% 2.64% 5.67% -
  Horiz. % 120.93% 119.03% 114.18% 112.00% 108.46% 105.67% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 28,963 25,664 24,026 24,026 24,026 21,635 20,038 27.92%
  QoQ % 12.86% 6.82% 0.00% 0.00% 11.05% 7.97% -
  Horiz. % 144.54% 128.07% 119.90% 119.90% 119.90% 107.97% 100.00%
Div Payout % 55.78 % 41.95 % 42.41 % 43.52 % 44.30 % 43.55 % 36.95 % 31.70%
  QoQ % 32.97% -1.08% -2.55% -1.76% 1.72% 17.86% -
  Horiz. % 150.96% 113.53% 114.78% 117.78% 119.89% 117.86% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 343,590 338,188 324,401 318,206 308,152 300,216 284,116 13.55%
  QoQ % 1.60% 4.25% 1.95% 3.26% 2.64% 5.67% -
  Horiz. % 120.93% 119.03% 114.18% 112.00% 108.46% 105.67% 100.00%
NOSH 161,309 160,279 161,393 159,902 160,496 159,689 159,616 0.71%
  QoQ % 0.64% -0.69% 0.93% -0.37% 0.51% 0.05% -
  Horiz. % 101.06% 100.42% 101.11% 100.18% 100.55% 100.05% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 21.37 % 23.77 % 22.76 % 24.79 % 26.86 % 26.03 % 29.41 % -19.22%
  QoQ % -10.10% 4.44% -8.19% -7.71% 3.19% -11.49% -
  Horiz. % 72.66% 80.82% 77.39% 84.29% 91.33% 88.51% 100.00%
ROE 15.11 % 18.09 % 17.46 % 17.35 % 17.60 % 16.55 % 19.09 % -14.47%
  QoQ % -16.47% 3.61% 0.63% -1.42% 6.34% -13.31% -
  Horiz. % 79.15% 94.76% 91.46% 90.89% 92.19% 86.69% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 150.64 160.59 154.24 139.29 125.80 119.52 115.53 19.41%
  QoQ % -6.20% 4.12% 10.73% 10.72% 5.25% 3.45% -
  Horiz. % 130.39% 139.00% 133.51% 120.57% 108.89% 103.45% 100.00%
EPS 32.19 38.17 35.10 34.52 33.79 31.11 33.98 -3.55%
  QoQ % -15.67% 8.75% 1.68% 2.16% 8.61% -8.45% -
  Horiz. % 94.73% 112.33% 103.30% 101.59% 99.44% 91.55% 100.00%
DPS 18.00 16.00 15.00 15.00 14.97 13.55 12.55 27.26%
  QoQ % 12.50% 6.67% 0.00% 0.20% 10.48% 7.97% -
  Horiz. % 143.43% 127.49% 119.52% 119.52% 119.28% 107.97% 100.00%
NAPS 2.1300 2.1100 2.0100 1.9900 1.9200 1.8800 1.7800 12.75%
  QoQ % 0.95% 4.98% 1.01% 3.65% 2.13% 5.62% -
  Horiz. % 119.66% 118.54% 112.92% 111.80% 107.87% 105.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 146.50 155.18 150.09 134.28 121.73 115.07 111.18 20.25%
  QoQ % -5.59% 3.39% 11.77% 10.31% 5.79% 3.50% -
  Horiz. % 131.77% 139.58% 135.00% 120.78% 109.49% 103.50% 100.00%
EPS 31.30 36.88 34.15 33.28 32.70 29.96 32.70 -2.88%
  QoQ % -15.13% 7.99% 2.61% 1.77% 9.15% -8.38% -
  Horiz. % 95.72% 112.78% 104.43% 101.77% 100.00% 91.62% 100.00%
DPS 17.46 15.47 14.49 14.49 14.49 13.04 12.08 27.92%
  QoQ % 12.86% 6.76% 0.00% 0.00% 11.12% 7.95% -
  Horiz. % 144.54% 128.06% 119.95% 119.95% 119.95% 107.95% 100.00%
NAPS 2.0715 2.0389 1.9558 1.9185 1.8579 1.8100 1.7129 13.55%
  QoQ % 1.60% 4.25% 1.94% 3.26% 2.65% 5.67% -
  Horiz. % 120.94% 119.03% 114.18% 112.00% 108.47% 105.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.7700 4.0300 3.7300 4.6000 4.4000 3.0900 2.8600 -
P/RPS 2.50 2.51 2.42 3.30 3.50 2.59 2.48 0.54%
  QoQ % -0.40% 3.72% -26.67% -5.71% 35.14% 4.44% -
  Horiz. % 100.81% 101.21% 97.58% 133.06% 141.13% 104.44% 100.00%
P/EPS 11.71 10.56 10.63 13.32 13.02 9.93 8.42 24.67%
  QoQ % 10.89% -0.66% -20.20% 2.30% 31.12% 17.93% -
  Horiz. % 139.07% 125.42% 126.25% 158.19% 154.63% 117.93% 100.00%
EY 8.54 9.47 9.41 7.51 7.68 10.07 11.88 -19.80%
  QoQ % -9.82% 0.64% 25.30% -2.21% -23.73% -15.24% -
  Horiz. % 71.89% 79.71% 79.21% 63.22% 64.65% 84.76% 100.00%
DY 4.77 3.97 4.02 3.26 3.40 4.38 4.39 5.71%
  QoQ % 20.15% -1.24% 23.31% -4.12% -22.37% -0.23% -
  Horiz. % 108.66% 90.43% 91.57% 74.26% 77.45% 99.77% 100.00%
P/NAPS 1.77 1.91 1.86 2.31 2.29 1.64 1.61 6.54%
  QoQ % -7.33% 2.69% -19.48% 0.87% 39.63% 1.86% -
  Horiz. % 109.94% 118.63% 115.53% 143.48% 142.24% 101.86% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 15/05/15 24/02/15 21/11/14 28/08/14 21/05/14 12/02/14 -
Price 3.1100 4.0800 4.3600 4.3600 4.4400 4.0700 2.8500 -
P/RPS 2.06 2.54 2.83 3.13 3.53 3.41 2.47 -11.43%
  QoQ % -18.90% -10.25% -9.58% -11.33% 3.52% 38.06% -
  Horiz. % 83.40% 102.83% 114.57% 126.72% 142.91% 138.06% 100.00%
P/EPS 9.66 10.69 12.42 12.63 13.14 13.08 8.39 9.88%
  QoQ % -9.64% -13.93% -1.66% -3.88% 0.46% 55.90% -
  Horiz. % 115.14% 127.41% 148.03% 150.54% 156.62% 155.90% 100.00%
EY 10.35 9.35 8.05 7.92 7.61 7.64 11.92 -9.01%
  QoQ % 10.70% 16.15% 1.64% 4.07% -0.39% -35.91% -
  Horiz. % 86.83% 78.44% 67.53% 66.44% 63.84% 64.09% 100.00%
DY 5.79 3.92 3.44 3.44 3.37 3.33 4.41 19.96%
  QoQ % 47.70% 13.95% 0.00% 2.08% 1.20% -24.49% -
  Horiz. % 131.29% 88.89% 78.00% 78.00% 76.42% 75.51% 100.00%
P/NAPS 1.46 1.93 2.17 2.19 2.31 2.16 1.60 -5.94%
  QoQ % -24.35% -11.06% -0.91% -5.19% 6.94% 35.00% -
  Horiz. % 91.25% 120.62% 135.62% 136.88% 144.37% 135.00% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers