Highlights

[PTARAS] QoQ TTM Result on 2012-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -10.61%    YoY -     3.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 172,539 172,845 171,199 173,829 190,259 185,172 182,018 -3.50%
  QoQ % -0.18% 0.96% -1.51% -8.64% 2.75% 1.73% -
  Horiz. % 94.79% 94.96% 94.06% 95.50% 104.53% 101.73% 100.00%
PBT 62,416 67,152 62,486 55,833 61,944 57,864 55,830 7.71%
  QoQ % -7.05% 7.47% 11.92% -9.87% 7.05% 3.64% -
  Horiz. % 111.80% 120.28% 111.92% 100.01% 110.95% 103.64% 100.00%
Tax -13,866 -14,835 -15,543 -13,750 -14,868 -12,967 -11,529 13.08%
  QoQ % 6.53% 4.56% -13.04% 7.52% -14.66% -12.47% -
  Horiz. % 120.27% 128.68% 134.82% 119.26% 128.96% 112.47% 100.00%
NP 48,550 52,317 46,943 42,083 47,076 44,897 44,301 6.29%
  QoQ % -7.20% 11.45% 11.55% -10.61% 4.85% 1.35% -
  Horiz. % 109.59% 118.09% 105.96% 94.99% 106.26% 101.35% 100.00%
NP to SH 48,550 52,317 46,943 42,083 47,076 44,897 44,301 6.29%
  QoQ % -7.20% 11.45% 11.55% -10.61% 4.85% 1.35% -
  Horiz. % 109.59% 118.09% 105.96% 94.99% 106.26% 101.35% 100.00%
Tax Rate 22.22 % 22.09 % 24.87 % 24.63 % 24.00 % 22.41 % 20.65 % 5.00%
  QoQ % 0.59% -11.18% 0.97% 2.62% 7.10% 8.52% -
  Horiz. % 107.60% 106.97% 120.44% 119.27% 116.22% 108.52% 100.00%
Total Cost 123,989 120,528 124,256 131,746 143,183 140,275 137,717 -6.76%
  QoQ % 2.87% -3.00% -5.69% -7.99% 2.07% 1.86% -
  Horiz. % 90.03% 87.52% 90.23% 95.66% 103.97% 101.86% 100.00%
Net Worth 282,770 272,431 239,531 241,200 251,042 160,168 161,041 45.50%
  QoQ % 3.80% 13.73% -0.69% -3.92% 56.74% -0.54% -
  Horiz. % 175.59% 169.17% 148.74% 149.78% 155.89% 99.46% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 20,038 20,038 17,994 16,049 16,049 16,049 21,273 -3.90%
  QoQ % 0.00% 11.36% 12.12% 0.00% 0.00% -24.56% -
  Horiz. % 94.20% 94.20% 84.59% 75.44% 75.44% 75.44% 100.00%
Div Payout % 41.27 % 38.30 % 38.33 % 38.14 % 34.09 % 35.75 % 48.02 % -9.60%
  QoQ % 7.75% -0.08% 0.50% 11.88% -4.64% -25.55% -
  Horiz. % 85.94% 79.76% 79.82% 79.43% 70.99% 74.45% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 282,770 272,431 239,531 241,200 251,042 160,168 161,041 45.50%
  QoQ % 3.80% 13.73% -0.69% -3.92% 56.74% -0.54% -
  Horiz. % 175.59% 169.17% 148.74% 149.78% 155.89% 99.46% 100.00%
NOSH 79,878 80,363 79,843 80,400 79,949 80,084 80,520 -0.53%
  QoQ % -0.60% 0.65% -0.69% 0.56% -0.17% -0.54% -
  Horiz. % 99.20% 99.80% 99.16% 99.85% 99.29% 99.46% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 28.14 % 30.27 % 27.42 % 24.21 % 24.74 % 24.25 % 24.34 % 10.14%
  QoQ % -7.04% 10.39% 13.26% -2.14% 2.02% -0.37% -
  Horiz. % 115.61% 124.36% 112.65% 99.47% 101.64% 99.63% 100.00%
ROE 17.17 % 19.20 % 19.60 % 17.45 % 18.75 % 28.03 % 27.51 % -26.95%
  QoQ % -10.57% -2.04% 12.32% -6.93% -33.11% 1.89% -
  Horiz. % 62.41% 69.79% 71.25% 63.43% 68.16% 101.89% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 216.00 215.08 214.42 216.21 237.97 231.22 226.05 -2.98%
  QoQ % 0.43% 0.31% -0.83% -9.14% 2.92% 2.29% -
  Horiz. % 95.55% 95.15% 94.86% 95.65% 105.27% 102.29% 100.00%
EPS 60.78 65.10 58.79 52.34 58.88 56.06 55.02 6.86%
  QoQ % -6.64% 10.73% 12.32% -11.11% 5.03% 1.89% -
  Horiz. % 110.47% 118.32% 106.85% 95.13% 107.02% 101.89% 100.00%
DPS 25.00 25.00 22.50 20.00 20.00 20.00 26.50 -3.81%
  QoQ % 0.00% 11.11% 12.50% 0.00% 0.00% -24.53% -
  Horiz. % 94.34% 94.34% 84.91% 75.47% 75.47% 75.47% 100.00%
NAPS 3.5400 3.3900 3.0000 3.0000 3.1400 2.0000 2.0000 46.27%
  QoQ % 4.42% 13.00% 0.00% -4.46% 57.00% 0.00% -
  Horiz. % 177.00% 169.50% 150.00% 150.00% 157.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 104.02 104.21 103.22 104.80 114.71 111.64 109.74 -3.50%
  QoQ % -0.18% 0.96% -1.51% -8.64% 2.75% 1.73% -
  Horiz. % 94.79% 94.96% 94.06% 95.50% 104.53% 101.73% 100.00%
EPS 29.27 31.54 28.30 25.37 28.38 27.07 26.71 6.29%
  QoQ % -7.20% 11.45% 11.55% -10.61% 4.84% 1.35% -
  Horiz. % 109.58% 118.08% 105.95% 94.98% 106.25% 101.35% 100.00%
DPS 12.08 12.08 10.85 9.68 9.68 9.68 12.83 -3.93%
  QoQ % 0.00% 11.34% 12.09% 0.00% 0.00% -24.55% -
  Horiz. % 94.15% 94.15% 84.57% 75.45% 75.45% 75.45% 100.00%
NAPS 1.7048 1.6425 1.4441 1.4542 1.5135 0.9657 0.9709 45.50%
  QoQ % 3.79% 13.74% -0.69% -3.92% 56.73% -0.54% -
  Horiz. % 175.59% 169.17% 148.74% 149.78% 155.89% 99.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.8600 4.8200 2.9600 3.0800 3.0200 2.6900 2.5800 -
P/RPS 2.71 2.24 1.38 1.42 1.27 1.16 1.14 78.02%
  QoQ % 20.98% 62.32% -2.82% 11.81% 9.48% 1.75% -
  Horiz. % 237.72% 196.49% 121.05% 124.56% 111.40% 101.75% 100.00%
P/EPS 9.64 7.40 5.03 5.88 5.13 4.80 4.69 61.59%
  QoQ % 30.27% 47.12% -14.46% 14.62% 6.87% 2.35% -
  Horiz. % 205.54% 157.78% 107.25% 125.37% 109.38% 102.35% 100.00%
EY 10.37 13.51 19.86 16.99 19.50 20.84 21.32 -38.12%
  QoQ % -23.24% -31.97% 16.89% -12.87% -6.43% -2.25% -
  Horiz. % 48.64% 63.37% 93.15% 79.69% 91.46% 97.75% 100.00%
DY 4.27 5.19 7.60 6.49 6.62 7.43 10.27 -44.26%
  QoQ % -17.73% -31.71% 17.10% -1.96% -10.90% -27.65% -
  Horiz. % 41.58% 50.54% 74.00% 63.19% 64.46% 72.35% 100.00%
P/NAPS 1.66 1.42 0.99 1.03 0.96 1.35 1.29 18.29%
  QoQ % 16.90% 43.43% -3.88% 7.29% -28.89% 4.65% -
  Horiz. % 128.68% 110.08% 76.74% 79.84% 74.42% 104.65% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 27/08/13 17/05/13 18/02/13 08/11/12 28/08/12 18/05/12 -
Price 6.3000 5.2400 3.7700 2.9300 3.1600 2.8200 2.7900 -
P/RPS 2.92 2.44 1.76 1.36 1.33 1.22 1.23 77.86%
  QoQ % 19.67% 38.64% 29.41% 2.26% 9.02% -0.81% -
  Horiz. % 237.40% 198.37% 143.09% 110.57% 108.13% 99.19% 100.00%
P/EPS 10.37 8.05 6.41 5.60 5.37 5.03 5.07 61.06%
  QoQ % 28.82% 25.59% 14.46% 4.28% 6.76% -0.79% -
  Horiz. % 204.54% 158.78% 126.43% 110.45% 105.92% 99.21% 100.00%
EY 9.65 12.42 15.60 17.86 18.63 19.88 19.72 -37.87%
  QoQ % -22.30% -20.38% -12.65% -4.13% -6.29% 0.81% -
  Horiz. % 48.94% 62.98% 79.11% 90.57% 94.47% 100.81% 100.00%
DY 3.97 4.77 5.97 6.83 6.33 7.09 9.50 -44.07%
  QoQ % -16.77% -20.10% -12.59% 7.90% -10.72% -25.37% -
  Horiz. % 41.79% 50.21% 62.84% 71.89% 66.63% 74.63% 100.00%
P/NAPS 1.78 1.55 1.26 0.98 1.01 1.41 1.40 17.34%
  QoQ % 14.84% 23.02% 28.57% -2.97% -28.37% 0.71% -
  Horiz. % 127.14% 110.71% 90.00% 70.00% 72.14% 100.71% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers