Highlights

[PTARAS] QoQ TTM Result on 2012-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     9.17%    YoY -     48.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 173,829 190,259 185,172 182,018 168,383 141,323 125,936 23.85%
  QoQ % -8.64% 2.75% 1.73% 8.10% 19.15% 12.22% -
  Horiz. % 138.03% 151.08% 147.04% 144.53% 133.71% 112.22% 100.00%
PBT 55,833 61,944 57,864 55,830 51,572 44,547 39,657 25.49%
  QoQ % -9.87% 7.05% 3.64% 8.26% 15.77% 12.33% -
  Horiz. % 140.79% 156.20% 145.91% 140.78% 130.05% 112.33% 100.00%
Tax -13,750 -14,868 -12,967 -11,529 -10,992 -8,761 -7,202 53.60%
  QoQ % 7.52% -14.66% -12.47% -4.89% -25.47% -21.65% -
  Horiz. % 190.92% 206.44% 180.05% 160.08% 152.62% 121.65% 100.00%
NP 42,083 47,076 44,897 44,301 40,580 35,786 32,455 18.82%
  QoQ % -10.61% 4.85% 1.35% 9.17% 13.40% 10.26% -
  Horiz. % 129.67% 145.05% 138.34% 136.50% 125.03% 110.26% 100.00%
NP to SH 42,083 47,076 44,897 44,301 40,580 35,786 32,455 18.82%
  QoQ % -10.61% 4.85% 1.35% 9.17% 13.40% 10.26% -
  Horiz. % 129.67% 145.05% 138.34% 136.50% 125.03% 110.26% 100.00%
Tax Rate 24.63 % 24.00 % 22.41 % 20.65 % 21.31 % 19.67 % 18.16 % 22.41%
  QoQ % 2.62% 7.10% 8.52% -3.10% 8.34% 8.31% -
  Horiz. % 135.63% 132.16% 123.40% 113.71% 117.35% 108.31% 100.00%
Total Cost 131,746 143,183 140,275 137,717 127,803 105,537 93,481 25.57%
  QoQ % -7.99% 2.07% 1.86% 7.76% 21.10% 12.90% -
  Horiz. % 140.93% 153.17% 150.06% 147.32% 136.72% 112.90% 100.00%
Net Worth 241,200 251,042 160,168 161,041 159,862 217,918 220,498 6.14%
  QoQ % -3.92% 56.74% -0.54% 0.74% -26.64% -1.17% -
  Horiz. % 109.39% 113.85% 72.64% 73.04% 72.50% 98.83% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 16,049 16,049 16,049 21,273 15,234 15,234 15,234 3.52%
  QoQ % 0.00% 0.00% -24.56% 39.64% 0.00% 0.00% -
  Horiz. % 105.35% 105.35% 105.35% 139.64% 100.00% 100.00% 100.00%
Div Payout % 38.14 % 34.09 % 35.75 % 48.02 % 37.54 % 42.57 % 46.94 % -12.87%
  QoQ % 11.88% -4.64% -25.55% 27.92% -11.82% -9.31% -
  Horiz. % 81.25% 72.62% 76.16% 102.30% 79.97% 90.69% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 241,200 251,042 160,168 161,041 159,862 217,918 220,498 6.14%
  QoQ % -3.92% 56.74% -0.54% 0.74% -26.64% -1.17% -
  Horiz. % 109.39% 113.85% 72.64% 73.04% 72.50% 98.83% 100.00%
NOSH 80,400 79,949 80,084 80,520 79,931 79,823 80,181 0.18%
  QoQ % 0.56% -0.17% -0.54% 0.74% 0.13% -0.45% -
  Horiz. % 100.27% 99.71% 99.88% 100.42% 99.69% 99.55% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 24.21 % 24.74 % 24.25 % 24.34 % 24.10 % 25.32 % 25.77 % -4.06%
  QoQ % -2.14% 2.02% -0.37% 1.00% -4.82% -1.75% -
  Horiz. % 93.95% 96.00% 94.10% 94.45% 93.52% 98.25% 100.00%
ROE 17.45 % 18.75 % 28.03 % 27.51 % 25.38 % 16.42 % 14.72 % 11.95%
  QoQ % -6.93% -33.11% 1.89% 8.39% 54.57% 11.55% -
  Horiz. % 118.55% 127.38% 190.42% 186.89% 172.42% 111.55% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 216.21 237.97 231.22 226.05 210.66 177.04 157.06 23.63%
  QoQ % -9.14% 2.92% 2.29% 7.31% 18.99% 12.72% -
  Horiz. % 137.66% 151.52% 147.22% 143.93% 134.13% 112.72% 100.00%
EPS 52.34 58.88 56.06 55.02 50.77 44.83 40.48 18.59%
  QoQ % -11.11% 5.03% 1.89% 8.37% 13.25% 10.75% -
  Horiz. % 129.30% 145.45% 138.49% 135.92% 125.42% 110.75% 100.00%
DPS 20.00 20.00 20.00 26.50 19.00 19.00 19.00 3.46%
  QoQ % 0.00% 0.00% -24.53% 39.47% 0.00% 0.00% -
  Horiz. % 105.26% 105.26% 105.26% 139.47% 100.00% 100.00% 100.00%
NAPS 3.0000 3.1400 2.0000 2.0000 2.0000 2.7300 2.7500 5.94%
  QoQ % -4.46% 57.00% 0.00% 0.00% -26.74% -0.73% -
  Horiz. % 109.09% 114.18% 72.73% 72.73% 72.73% 99.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 104.80 114.71 111.64 109.74 101.52 85.20 75.93 23.84%
  QoQ % -8.64% 2.75% 1.73% 8.10% 19.15% 12.21% -
  Horiz. % 138.02% 151.07% 147.03% 144.53% 133.70% 112.21% 100.00%
EPS 25.37 28.38 27.07 26.71 24.47 21.58 19.57 18.80%
  QoQ % -10.61% 4.84% 1.35% 9.15% 13.39% 10.27% -
  Horiz. % 129.64% 145.02% 138.32% 136.48% 125.04% 110.27% 100.00%
DPS 9.68 9.68 9.68 12.83 9.18 9.18 9.18 3.58%
  QoQ % 0.00% 0.00% -24.55% 39.76% 0.00% 0.00% -
  Horiz. % 105.45% 105.45% 105.45% 139.76% 100.00% 100.00% 100.00%
NAPS 1.4542 1.5135 0.9657 0.9709 0.9638 1.3138 1.3294 6.14%
  QoQ % -3.92% 56.73% -0.54% 0.74% -26.64% -1.17% -
  Horiz. % 109.39% 113.85% 72.64% 73.03% 72.50% 98.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.0800 3.0200 2.6900 2.5800 2.1700 2.3600 2.3500 -
P/RPS 1.42 1.27 1.16 1.14 1.03 1.33 1.50 -3.57%
  QoQ % 11.81% 9.48% 1.75% 10.68% -22.56% -11.33% -
  Horiz. % 94.67% 84.67% 77.33% 76.00% 68.67% 88.67% 100.00%
P/EPS 5.88 5.13 4.80 4.69 4.27 5.26 5.81 0.80%
  QoQ % 14.62% 6.87% 2.35% 9.84% -18.82% -9.47% -
  Horiz. % 101.20% 88.30% 82.62% 80.72% 73.49% 90.53% 100.00%
EY 16.99 19.50 20.84 21.32 23.40 19.00 17.22 -0.89%
  QoQ % -12.87% -6.43% -2.25% -8.89% 23.16% 10.34% -
  Horiz. % 98.66% 113.24% 121.02% 123.81% 135.89% 110.34% 100.00%
DY 6.49 6.62 7.43 10.27 8.76 8.05 8.09 -13.61%
  QoQ % -1.96% -10.90% -27.65% 17.24% 8.82% -0.49% -
  Horiz. % 80.22% 81.83% 91.84% 126.95% 108.28% 99.51% 100.00%
P/NAPS 1.03 0.96 1.35 1.29 1.09 0.86 0.85 13.60%
  QoQ % 7.29% -28.89% 4.65% 18.35% 26.74% 1.18% -
  Horiz. % 121.18% 112.94% 158.82% 151.76% 128.24% 101.18% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 08/11/12 28/08/12 18/05/12 21/02/12 28/10/11 23/08/11 -
Price 2.9300 3.1600 2.8200 2.7900 2.5300 2.3800 2.2000 -
P/RPS 1.36 1.33 1.22 1.23 1.20 1.34 1.40 -1.91%
  QoQ % 2.26% 9.02% -0.81% 2.50% -10.45% -4.29% -
  Horiz. % 97.14% 95.00% 87.14% 87.86% 85.71% 95.71% 100.00%
P/EPS 5.60 5.37 5.03 5.07 4.98 5.31 5.44 1.94%
  QoQ % 4.28% 6.76% -0.79% 1.81% -6.21% -2.39% -
  Horiz. % 102.94% 98.71% 92.46% 93.20% 91.54% 97.61% 100.00%
EY 17.86 18.63 19.88 19.72 20.07 18.84 18.40 -1.96%
  QoQ % -4.13% -6.29% 0.81% -1.74% 6.53% 2.39% -
  Horiz. % 97.07% 101.25% 108.04% 107.17% 109.08% 102.39% 100.00%
DY 6.83 6.33 7.09 9.50 7.51 7.98 8.64 -14.44%
  QoQ % 7.90% -10.72% -25.37% 26.50% -5.89% -7.64% -
  Horiz. % 79.05% 73.26% 82.06% 109.95% 86.92% 92.36% 100.00%
P/NAPS 0.98 1.01 1.41 1.40 1.27 0.87 0.80 14.42%
  QoQ % -2.97% -28.37% 0.71% 10.24% 45.98% 8.75% -
  Horiz. % 122.50% 126.25% 176.25% 175.00% 158.75% 108.75% 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.
 


 

175  422  553  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.615-0.005 
 DGB-WB 0.020.00 
 PRESBHD 0.455-0.03 
 ARMADA 0.49-0.005 
 IFCAMSC 0.495-0.02 
Partners & Brokers