Highlights

[PTARAS] QoQ TTM Result on 2011-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     13.40%    YoY -     40.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 190,259 185,172 182,018 168,383 141,323 125,936 101,300 52.05%
  QoQ % 2.75% 1.73% 8.10% 19.15% 12.22% 24.32% -
  Horiz. % 187.82% 182.80% 179.68% 166.22% 139.51% 124.32% 100.00%
PBT 61,944 57,864 55,830 51,572 44,547 39,657 35,287 45.37%
  QoQ % 7.05% 3.64% 8.26% 15.77% 12.33% 12.38% -
  Horiz. % 175.54% 163.98% 158.22% 146.15% 126.24% 112.38% 100.00%
Tax -14,868 -12,967 -11,529 -10,992 -8,761 -7,202 -5,390 96.32%
  QoQ % -14.66% -12.47% -4.89% -25.47% -21.65% -33.62% -
  Horiz. % 275.84% 240.58% 213.90% 203.93% 162.54% 133.62% 100.00%
NP 47,076 44,897 44,301 40,580 35,786 32,455 29,897 35.23%
  QoQ % 4.85% 1.35% 9.17% 13.40% 10.26% 8.56% -
  Horiz. % 157.46% 150.17% 148.18% 135.73% 119.70% 108.56% 100.00%
NP to SH 47,076 44,897 44,301 40,580 35,786 32,455 29,897 35.23%
  QoQ % 4.85% 1.35% 9.17% 13.40% 10.26% 8.56% -
  Horiz. % 157.46% 150.17% 148.18% 135.73% 119.70% 108.56% 100.00%
Tax Rate 24.00 % 22.41 % 20.65 % 21.31 % 19.67 % 18.16 % 15.27 % 35.07%
  QoQ % 7.10% 8.52% -3.10% 8.34% 8.31% 18.93% -
  Horiz. % 157.17% 146.76% 135.23% 139.55% 128.81% 118.93% 100.00%
Total Cost 143,183 140,275 137,717 127,803 105,537 93,481 71,403 58.82%
  QoQ % 2.07% 1.86% 7.76% 21.10% 12.90% 30.92% -
  Horiz. % 200.53% 196.46% 192.87% 178.99% 147.80% 130.92% 100.00%
Net Worth 251,042 160,168 161,041 159,862 217,918 220,498 210,889 12.29%
  QoQ % 56.74% -0.54% 0.74% -26.64% -1.17% 4.56% -
  Horiz. % 119.04% 75.95% 76.36% 75.80% 103.33% 104.56% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 16,049 16,049 21,273 15,234 15,234 15,234 12,039 21.06%
  QoQ % 0.00% -24.56% 39.64% 0.00% 0.00% 26.54% -
  Horiz. % 133.31% 133.31% 176.70% 126.54% 126.54% 126.54% 100.00%
Div Payout % 34.09 % 35.75 % 48.02 % 37.54 % 42.57 % 46.94 % 40.27 % -10.49%
  QoQ % -4.64% -25.55% 27.92% -11.82% -9.31% 16.56% -
  Horiz. % 84.65% 88.78% 119.25% 93.22% 105.71% 116.56% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 251,042 160,168 161,041 159,862 217,918 220,498 210,889 12.29%
  QoQ % 56.74% -0.54% 0.74% -26.64% -1.17% 4.56% -
  Horiz. % 119.04% 75.95% 76.36% 75.80% 103.33% 104.56% 100.00%
NOSH 79,949 80,084 80,520 79,931 79,823 80,181 80,492 -0.45%
  QoQ % -0.17% -0.54% 0.74% 0.13% -0.45% -0.39% -
  Horiz. % 99.33% 99.49% 100.04% 99.30% 99.17% 99.61% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 24.74 % 24.25 % 24.34 % 24.10 % 25.32 % 25.77 % 29.51 % -11.06%
  QoQ % 2.02% -0.37% 1.00% -4.82% -1.75% -12.67% -
  Horiz. % 83.84% 82.18% 82.48% 81.67% 85.80% 87.33% 100.00%
ROE 18.75 % 28.03 % 27.51 % 25.38 % 16.42 % 14.72 % 14.18 % 20.41%
  QoQ % -33.11% 1.89% 8.39% 54.57% 11.55% 3.81% -
  Horiz. % 132.23% 197.67% 194.01% 178.98% 115.80% 103.81% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 237.97 231.22 226.05 210.66 177.04 157.06 125.85 52.74%
  QoQ % 2.92% 2.29% 7.31% 18.99% 12.72% 24.80% -
  Horiz. % 189.09% 183.73% 179.62% 167.39% 140.68% 124.80% 100.00%
EPS 58.88 56.06 55.02 50.77 44.83 40.48 37.14 35.85%
  QoQ % 5.03% 1.89% 8.37% 13.25% 10.75% 8.99% -
  Horiz. % 158.54% 150.94% 148.14% 136.70% 120.71% 108.99% 100.00%
DPS 20.00 20.00 26.50 19.00 19.00 19.00 15.00 21.08%
  QoQ % 0.00% -24.53% 39.47% 0.00% 0.00% 26.67% -
  Horiz. % 133.33% 133.33% 176.67% 126.67% 126.67% 126.67% 100.00%
NAPS 3.1400 2.0000 2.0000 2.0000 2.7300 2.7500 2.6200 12.79%
  QoQ % 57.00% 0.00% 0.00% -26.74% -0.73% 4.96% -
  Horiz. % 119.85% 76.34% 76.34% 76.34% 104.20% 104.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 114.71 111.64 109.74 101.52 85.20 75.93 61.07 52.06%
  QoQ % 2.75% 1.73% 8.10% 19.15% 12.21% 24.33% -
  Horiz. % 187.83% 182.81% 179.70% 166.24% 139.51% 124.33% 100.00%
EPS 28.38 27.07 26.71 24.47 21.58 19.57 18.02 35.25%
  QoQ % 4.84% 1.35% 9.15% 13.39% 10.27% 8.60% -
  Horiz. % 157.49% 150.22% 148.22% 135.79% 119.76% 108.60% 100.00%
DPS 9.68 9.68 12.83 9.18 9.18 9.18 7.26 21.08%
  QoQ % 0.00% -24.55% 39.76% 0.00% 0.00% 26.45% -
  Horiz. % 133.33% 133.33% 176.72% 126.45% 126.45% 126.45% 100.00%
NAPS 1.5135 0.9657 0.9709 0.9638 1.3138 1.3294 1.2715 12.28%
  QoQ % 56.73% -0.54% 0.74% -26.64% -1.17% 4.55% -
  Horiz. % 119.03% 75.95% 76.36% 75.80% 103.33% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.0200 2.6900 2.5800 2.1700 2.3600 2.3500 2.0700 -
P/RPS 1.27 1.16 1.14 1.03 1.33 1.50 1.64 -15.63%
  QoQ % 9.48% 1.75% 10.68% -22.56% -11.33% -8.54% -
  Horiz. % 77.44% 70.73% 69.51% 62.80% 81.10% 91.46% 100.00%
P/EPS 5.13 4.80 4.69 4.27 5.26 5.81 5.57 -5.32%
  QoQ % 6.87% 2.35% 9.84% -18.82% -9.47% 4.31% -
  Horiz. % 92.10% 86.18% 84.20% 76.66% 94.43% 104.31% 100.00%
EY 19.50 20.84 21.32 23.40 19.00 17.22 17.94 5.70%
  QoQ % -6.43% -2.25% -8.89% 23.16% 10.34% -4.01% -
  Horiz. % 108.70% 116.16% 118.84% 130.43% 105.91% 95.99% 100.00%
DY 6.62 7.43 10.27 8.76 8.05 8.09 7.25 -5.86%
  QoQ % -10.90% -27.65% 17.24% 8.82% -0.49% 11.59% -
  Horiz. % 91.31% 102.48% 141.66% 120.83% 111.03% 111.59% 100.00%
P/NAPS 0.96 1.35 1.29 1.09 0.86 0.85 0.79 13.83%
  QoQ % -28.89% 4.65% 18.35% 26.74% 1.18% 7.59% -
  Horiz. % 121.52% 170.89% 163.29% 137.97% 108.86% 107.59% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 28/08/12 18/05/12 21/02/12 28/10/11 23/08/11 06/05/11 -
Price 3.1600 2.8200 2.7900 2.5300 2.3800 2.2000 2.3100 -
P/RPS 1.33 1.22 1.23 1.20 1.34 1.40 1.84 -19.41%
  QoQ % 9.02% -0.81% 2.50% -10.45% -4.29% -23.91% -
  Horiz. % 72.28% 66.30% 66.85% 65.22% 72.83% 76.09% 100.00%
P/EPS 5.37 5.03 5.07 4.98 5.31 5.44 6.22 -9.31%
  QoQ % 6.76% -0.79% 1.81% -6.21% -2.39% -12.54% -
  Horiz. % 86.33% 80.87% 81.51% 80.06% 85.37% 87.46% 100.00%
EY 18.63 19.88 19.72 20.07 18.84 18.40 16.08 10.28%
  QoQ % -6.29% 0.81% -1.74% 6.53% 2.39% 14.43% -
  Horiz. % 115.86% 123.63% 122.64% 124.81% 117.16% 114.43% 100.00%
DY 6.33 7.09 9.50 7.51 7.98 8.64 6.49 -1.65%
  QoQ % -10.72% -25.37% 26.50% -5.89% -7.64% 33.13% -
  Horiz. % 97.53% 109.25% 146.38% 115.72% 122.96% 133.13% 100.00%
P/NAPS 1.01 1.41 1.40 1.27 0.87 0.80 0.88 9.59%
  QoQ % -28.37% 0.71% 10.24% 45.98% 8.75% -9.09% -
  Horiz. % 114.77% 160.23% 159.09% 144.32% 98.86% 90.91% 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.
 


 

335  309  587  1065 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 PWORTH 0.04-0.005 
 DGB 0.16-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 IFCAMSC 0.535+0.005 
 ISTONE 0.205-0.02 
Partners & Brokers