Highlights

[PTARAS] QoQ TTM Result on 2013-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     11.55%    YoY -     5.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 184,412 172,539 172,845 171,199 173,829 190,259 185,172 -0.27%
  QoQ % 6.88% -0.18% 0.96% -1.51% -8.64% 2.75% -
  Horiz. % 99.59% 93.18% 93.34% 92.45% 93.87% 102.75% 100.00%
PBT 69,685 62,416 67,152 62,486 55,833 61,944 57,864 13.15%
  QoQ % 11.65% -7.05% 7.47% 11.92% -9.87% 7.05% -
  Horiz. % 120.43% 107.87% 116.05% 107.99% 96.49% 107.05% 100.00%
Tax -15,448 -13,866 -14,835 -15,543 -13,750 -14,868 -12,967 12.34%
  QoQ % -11.41% 6.53% 4.56% -13.04% 7.52% -14.66% -
  Horiz. % 119.13% 106.93% 114.41% 119.87% 106.04% 114.66% 100.00%
NP 54,237 48,550 52,317 46,943 42,083 47,076 44,897 13.39%
  QoQ % 11.71% -7.20% 11.45% 11.55% -10.61% 4.85% -
  Horiz. % 120.80% 108.14% 116.53% 104.56% 93.73% 104.85% 100.00%
NP to SH 54,237 48,550 52,317 46,943 42,083 47,076 44,897 13.39%
  QoQ % 11.71% -7.20% 11.45% 11.55% -10.61% 4.85% -
  Horiz. % 120.80% 108.14% 116.53% 104.56% 93.73% 104.85% 100.00%
Tax Rate 22.17 % 22.22 % 22.09 % 24.87 % 24.63 % 24.00 % 22.41 % -0.71%
  QoQ % -0.23% 0.59% -11.18% 0.97% 2.62% 7.10% -
  Horiz. % 98.93% 99.15% 98.57% 110.98% 109.91% 107.10% 100.00%
Total Cost 130,175 123,989 120,528 124,256 131,746 143,183 140,275 -4.85%
  QoQ % 4.99% 2.87% -3.00% -5.69% -7.99% 2.07% -
  Horiz. % 92.80% 88.39% 85.92% 88.58% 93.92% 102.07% 100.00%
Net Worth 284,116 282,770 272,431 239,531 241,200 251,042 160,168 46.38%
  QoQ % 0.48% 3.80% 13.73% -0.69% -3.92% 56.74% -
  Horiz. % 177.39% 176.55% 170.09% 149.55% 150.59% 156.74% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 20,038 20,038 20,038 17,994 16,049 16,049 16,049 15.90%
  QoQ % 0.00% 0.00% 11.36% 12.12% 0.00% 0.00% -
  Horiz. % 124.86% 124.86% 124.86% 112.12% 100.00% 100.00% 100.00%
Div Payout % 36.95 % 41.27 % 38.30 % 38.33 % 38.14 % 34.09 % 35.75 % 2.22%
  QoQ % -10.47% 7.75% -0.08% 0.50% 11.88% -4.64% -
  Horiz. % 103.36% 115.44% 107.13% 107.22% 106.69% 95.36% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 284,116 282,770 272,431 239,531 241,200 251,042 160,168 46.38%
  QoQ % 0.48% 3.80% 13.73% -0.69% -3.92% 56.74% -
  Horiz. % 177.39% 176.55% 170.09% 149.55% 150.59% 156.74% 100.00%
NOSH 159,616 79,878 80,363 79,843 80,400 79,949 80,084 58.18%
  QoQ % 99.82% -0.60% 0.65% -0.69% 0.56% -0.17% -
  Horiz. % 199.31% 99.74% 100.35% 99.70% 100.39% 99.83% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 29.41 % 28.14 % 30.27 % 27.42 % 24.21 % 24.74 % 24.25 % 13.68%
  QoQ % 4.51% -7.04% 10.39% 13.26% -2.14% 2.02% -
  Horiz. % 121.28% 116.04% 124.82% 113.07% 99.84% 102.02% 100.00%
ROE 19.09 % 17.17 % 19.20 % 19.60 % 17.45 % 18.75 % 28.03 % -22.54%
  QoQ % 11.18% -10.57% -2.04% 12.32% -6.93% -33.11% -
  Horiz. % 68.11% 61.26% 68.50% 69.93% 62.25% 66.89% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 115.53 216.00 215.08 214.42 216.21 237.97 231.22 -36.95%
  QoQ % -46.51% 0.43% 0.31% -0.83% -9.14% 2.92% -
  Horiz. % 49.97% 93.42% 93.02% 92.73% 93.51% 102.92% 100.00%
EPS 33.98 60.78 65.10 58.79 52.34 58.88 56.06 -28.31%
  QoQ % -44.09% -6.64% 10.73% 12.32% -11.11% 5.03% -
  Horiz. % 60.61% 108.42% 116.13% 104.87% 93.36% 105.03% 100.00%
DPS 12.55 25.00 25.00 22.50 20.00 20.00 20.00 -26.64%
  QoQ % -49.80% 0.00% 11.11% 12.50% 0.00% 0.00% -
  Horiz. % 62.75% 125.00% 125.00% 112.50% 100.00% 100.00% 100.00%
NAPS 1.7800 3.5400 3.3900 3.0000 3.0000 3.1400 2.0000 -7.46%
  QoQ % -49.72% 4.42% 13.00% 0.00% -4.46% 57.00% -
  Horiz. % 89.00% 177.00% 169.50% 150.00% 150.00% 157.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 111.18 104.02 104.21 103.22 104.80 114.71 111.64 -0.27%
  QoQ % 6.88% -0.18% 0.96% -1.51% -8.64% 2.75% -
  Horiz. % 99.59% 93.17% 93.34% 92.46% 93.87% 102.75% 100.00%
EPS 32.70 29.27 31.54 28.30 25.37 28.38 27.07 13.39%
  QoQ % 11.72% -7.20% 11.45% 11.55% -10.61% 4.84% -
  Horiz. % 120.80% 108.13% 116.51% 104.54% 93.72% 104.84% 100.00%
DPS 12.08 12.08 12.08 10.85 9.68 9.68 9.68 15.87%
  QoQ % 0.00% 0.00% 11.34% 12.09% 0.00% 0.00% -
  Horiz. % 124.79% 124.79% 124.79% 112.09% 100.00% 100.00% 100.00%
NAPS 1.7129 1.7048 1.6425 1.4441 1.4542 1.5135 0.9657 46.38%
  QoQ % 0.48% 3.79% 13.74% -0.69% -3.92% 56.73% -
  Horiz. % 177.37% 176.54% 170.08% 149.54% 150.59% 156.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.8600 5.8600 4.8200 2.9600 3.0800 3.0200 2.6900 -
P/RPS 2.48 2.71 2.24 1.38 1.42 1.27 1.16 65.73%
  QoQ % -8.49% 20.98% 62.32% -2.82% 11.81% 9.48% -
  Horiz. % 213.79% 233.62% 193.10% 118.97% 122.41% 109.48% 100.00%
P/EPS 8.42 9.64 7.40 5.03 5.88 5.13 4.80 45.30%
  QoQ % -12.66% 30.27% 47.12% -14.46% 14.62% 6.87% -
  Horiz. % 175.42% 200.83% 154.17% 104.79% 122.50% 106.88% 100.00%
EY 11.88 10.37 13.51 19.86 16.99 19.50 20.84 -31.18%
  QoQ % 14.56% -23.24% -31.97% 16.89% -12.87% -6.43% -
  Horiz. % 57.01% 49.76% 64.83% 95.30% 81.53% 93.57% 100.00%
DY 4.39 4.27 5.19 7.60 6.49 6.62 7.43 -29.52%
  QoQ % 2.81% -17.73% -31.71% 17.10% -1.96% -10.90% -
  Horiz. % 59.08% 57.47% 69.85% 102.29% 87.35% 89.10% 100.00%
P/NAPS 1.61 1.66 1.42 0.99 1.03 0.96 1.35 12.42%
  QoQ % -3.01% 16.90% 43.43% -3.88% 7.29% -28.89% -
  Horiz. % 119.26% 122.96% 105.19% 73.33% 76.30% 71.11% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 12/02/14 15/11/13 27/08/13 17/05/13 18/02/13 08/11/12 28/08/12 -
Price 2.8500 6.3000 5.2400 3.7700 2.9300 3.1600 2.8200 -
P/RPS 2.47 2.92 2.44 1.76 1.36 1.33 1.22 59.83%
  QoQ % -15.41% 19.67% 38.64% 29.41% 2.26% 9.02% -
  Horiz. % 202.46% 239.34% 200.00% 144.26% 111.48% 109.02% 100.00%
P/EPS 8.39 10.37 8.05 6.41 5.60 5.37 5.03 40.52%
  QoQ % -19.09% 28.82% 25.59% 14.46% 4.28% 6.76% -
  Horiz. % 166.80% 206.16% 160.04% 127.44% 111.33% 106.76% 100.00%
EY 11.92 9.65 12.42 15.60 17.86 18.63 19.88 -28.83%
  QoQ % 23.52% -22.30% -20.38% -12.65% -4.13% -6.29% -
  Horiz. % 59.96% 48.54% 62.47% 78.47% 89.84% 93.71% 100.00%
DY 4.41 3.97 4.77 5.97 6.83 6.33 7.09 -27.07%
  QoQ % 11.08% -16.77% -20.10% -12.59% 7.90% -10.72% -
  Horiz. % 62.20% 55.99% 67.28% 84.20% 96.33% 89.28% 100.00%
P/NAPS 1.60 1.78 1.55 1.26 0.98 1.01 1.41 8.77%
  QoQ % -10.11% 14.84% 23.02% 28.57% -2.97% -28.37% -
  Horiz. % 113.48% 126.24% 109.93% 89.36% 69.50% 71.63% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers