Highlights

[PTARAS] QoQ TTM Result on 2013-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 12-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     11.71%    YoY -     28.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 222,721 201,907 190,867 184,412 172,539 172,845 171,199 19.15%
  QoQ % 10.31% 5.78% 3.50% 6.88% -0.18% 0.96% -
  Horiz. % 130.09% 117.94% 111.49% 107.72% 100.78% 100.96% 100.00%
PBT 72,315 71,164 65,721 69,685 62,416 67,152 62,486 10.22%
  QoQ % 1.62% 8.28% -5.69% 11.65% -7.05% 7.47% -
  Horiz. % 115.73% 113.89% 105.18% 111.52% 99.89% 107.47% 100.00%
Tax -17,109 -16,927 -16,035 -15,448 -13,866 -14,835 -15,543 6.60%
  QoQ % -1.08% -5.56% -3.80% -11.41% 6.53% 4.56% -
  Horiz. % 110.08% 108.90% 103.17% 99.39% 89.21% 95.44% 100.00%
NP 55,206 54,237 49,686 54,237 48,550 52,317 46,943 11.40%
  QoQ % 1.79% 9.16% -8.39% 11.71% -7.20% 11.45% -
  Horiz. % 117.60% 115.54% 105.84% 115.54% 103.42% 111.45% 100.00%
NP to SH 55,206 54,237 49,686 54,237 48,550 52,317 46,943 11.40%
  QoQ % 1.79% 9.16% -8.39% 11.71% -7.20% 11.45% -
  Horiz. % 117.60% 115.54% 105.84% 115.54% 103.42% 111.45% 100.00%
Tax Rate 23.66 % 23.79 % 24.40 % 22.17 % 22.22 % 22.09 % 24.87 % -3.27%
  QoQ % -0.55% -2.50% 10.06% -0.23% 0.59% -11.18% -
  Horiz. % 95.13% 95.66% 98.11% 89.14% 89.34% 88.82% 100.00%
Total Cost 167,515 147,670 141,181 130,175 123,989 120,528 124,256 22.01%
  QoQ % 13.44% 4.60% 8.45% 4.99% 2.87% -3.00% -
  Horiz. % 134.81% 118.84% 113.62% 104.76% 99.79% 97.00% 100.00%
Net Worth 318,206 308,152 300,216 284,116 282,770 272,431 239,531 20.82%
  QoQ % 3.26% 2.64% 5.67% 0.48% 3.80% 13.73% -
  Horiz. % 132.85% 128.65% 125.33% 118.61% 118.05% 113.73% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 24,026 24,026 21,635 20,038 20,038 20,038 17,994 21.23%
  QoQ % 0.00% 11.05% 7.97% 0.00% 0.00% 11.36% -
  Horiz. % 133.52% 133.52% 120.23% 111.36% 111.36% 111.36% 100.00%
Div Payout % 43.52 % 44.30 % 43.55 % 36.95 % 41.27 % 38.30 % 38.33 % 8.83%
  QoQ % -1.76% 1.72% 17.86% -10.47% 7.75% -0.08% -
  Horiz. % 113.54% 115.58% 113.62% 96.40% 107.67% 99.92% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 318,206 308,152 300,216 284,116 282,770 272,431 239,531 20.82%
  QoQ % 3.26% 2.64% 5.67% 0.48% 3.80% 13.73% -
  Horiz. % 132.85% 128.65% 125.33% 118.61% 118.05% 113.73% 100.00%
NOSH 159,902 160,496 159,689 159,616 79,878 80,363 79,843 58.82%
  QoQ % -0.37% 0.51% 0.05% 99.82% -0.60% 0.65% -
  Horiz. % 200.27% 201.01% 200.00% 199.91% 100.04% 100.65% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 24.79 % 26.86 % 26.03 % 29.41 % 28.14 % 30.27 % 27.42 % -6.50%
  QoQ % -7.71% 3.19% -11.49% 4.51% -7.04% 10.39% -
  Horiz. % 90.41% 97.96% 94.93% 107.26% 102.63% 110.39% 100.00%
ROE 17.35 % 17.60 % 16.55 % 19.09 % 17.17 % 19.20 % 19.60 % -7.80%
  QoQ % -1.42% 6.34% -13.31% 11.18% -10.57% -2.04% -
  Horiz. % 88.52% 89.80% 84.44% 97.40% 87.60% 97.96% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 139.29 125.80 119.52 115.53 216.00 215.08 214.42 -24.97%
  QoQ % 10.72% 5.25% 3.45% -46.51% 0.43% 0.31% -
  Horiz. % 64.96% 58.67% 55.74% 53.88% 100.74% 100.31% 100.00%
EPS 34.52 33.79 31.11 33.98 60.78 65.10 58.79 -29.86%
  QoQ % 2.16% 8.61% -8.45% -44.09% -6.64% 10.73% -
  Horiz. % 58.72% 57.48% 52.92% 57.80% 103.38% 110.73% 100.00%
DPS 15.00 14.97 13.55 12.55 25.00 25.00 22.50 -23.67%
  QoQ % 0.20% 10.48% 7.97% -49.80% 0.00% 11.11% -
  Horiz. % 66.67% 66.53% 60.22% 55.78% 111.11% 111.11% 100.00%
NAPS 1.9900 1.9200 1.8800 1.7800 3.5400 3.3900 3.0000 -23.92%
  QoQ % 3.65% 2.13% 5.62% -49.72% 4.42% 13.00% -
  Horiz. % 66.33% 64.00% 62.67% 59.33% 118.00% 113.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 134.28 121.73 115.07 111.18 104.02 104.21 103.22 19.15%
  QoQ % 10.31% 5.79% 3.50% 6.88% -0.18% 0.96% -
  Horiz. % 130.09% 117.93% 111.48% 107.71% 100.78% 100.96% 100.00%
EPS 33.28 32.70 29.96 32.70 29.27 31.54 28.30 11.40%
  QoQ % 1.77% 9.15% -8.38% 11.72% -7.20% 11.45% -
  Horiz. % 117.60% 115.55% 105.87% 115.55% 103.43% 111.45% 100.00%
DPS 14.49 14.49 13.04 12.08 12.08 12.08 10.85 21.25%
  QoQ % 0.00% 11.12% 7.95% 0.00% 0.00% 11.34% -
  Horiz. % 133.55% 133.55% 120.18% 111.34% 111.34% 111.34% 100.00%
NAPS 1.9185 1.8579 1.8100 1.7129 1.7048 1.6425 1.4441 20.83%
  QoQ % 3.26% 2.65% 5.67% 0.48% 3.79% 13.74% -
  Horiz. % 132.85% 128.65% 125.34% 118.61% 118.05% 113.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.6000 4.4000 3.0900 2.8600 5.8600 4.8200 2.9600 -
P/RPS 3.30 3.50 2.59 2.48 2.71 2.24 1.38 78.73%
  QoQ % -5.71% 35.14% 4.44% -8.49% 20.98% 62.32% -
  Horiz. % 239.13% 253.62% 187.68% 179.71% 196.38% 162.32% 100.00%
P/EPS 13.32 13.02 9.93 8.42 9.64 7.40 5.03 91.29%
  QoQ % 2.30% 31.12% 17.93% -12.66% 30.27% 47.12% -
  Horiz. % 264.81% 258.85% 197.42% 167.40% 191.65% 147.12% 100.00%
EY 7.51 7.68 10.07 11.88 10.37 13.51 19.86 -47.68%
  QoQ % -2.21% -23.73% -15.24% 14.56% -23.24% -31.97% -
  Horiz. % 37.81% 38.67% 50.70% 59.82% 52.22% 68.03% 100.00%
DY 3.26 3.40 4.38 4.39 4.27 5.19 7.60 -43.09%
  QoQ % -4.12% -22.37% -0.23% 2.81% -17.73% -31.71% -
  Horiz. % 42.89% 44.74% 57.63% 57.76% 56.18% 68.29% 100.00%
P/NAPS 2.31 2.29 1.64 1.61 1.66 1.42 0.99 75.83%
  QoQ % 0.87% 39.63% 1.86% -3.01% 16.90% 43.43% -
  Horiz. % 233.33% 231.31% 165.66% 162.63% 167.68% 143.43% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 21/05/14 12/02/14 15/11/13 27/08/13 17/05/13 -
Price 4.3600 4.4400 4.0700 2.8500 6.3000 5.2400 3.7700 -
P/RPS 3.13 3.53 3.41 2.47 2.92 2.44 1.76 46.74%
  QoQ % -11.33% 3.52% 38.06% -15.41% 19.67% 38.64% -
  Horiz. % 177.84% 200.57% 193.75% 140.34% 165.91% 138.64% 100.00%
P/EPS 12.63 13.14 13.08 8.39 10.37 8.05 6.41 57.10%
  QoQ % -3.88% 0.46% 55.90% -19.09% 28.82% 25.59% -
  Horiz. % 197.04% 204.99% 204.06% 130.89% 161.78% 125.59% 100.00%
EY 7.92 7.61 7.64 11.92 9.65 12.42 15.60 -36.33%
  QoQ % 4.07% -0.39% -35.91% 23.52% -22.30% -20.38% -
  Horiz. % 50.77% 48.78% 48.97% 76.41% 61.86% 79.62% 100.00%
DY 3.44 3.37 3.33 4.41 3.97 4.77 5.97 -30.73%
  QoQ % 2.08% 1.20% -24.49% 11.08% -16.77% -20.10% -
  Horiz. % 57.62% 56.45% 55.78% 73.87% 66.50% 79.90% 100.00%
P/NAPS 2.19 2.31 2.16 1.60 1.78 1.55 1.26 44.51%
  QoQ % -5.19% 6.94% 35.00% -10.11% 14.84% 23.02% -
  Horiz. % 173.81% 183.33% 171.43% 126.98% 141.27% 123.02% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers