Highlights

[PTARAS] QoQ TTM Result on 2014-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -8.39%    YoY -     5.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 248,939 222,721 201,907 190,867 184,412 172,539 172,845 27.45%
  QoQ % 11.77% 10.31% 5.78% 3.50% 6.88% -0.18% -
  Horiz. % 144.02% 128.86% 116.81% 110.43% 106.69% 99.82% 100.00%
PBT 74,665 72,315 71,164 65,721 69,685 62,416 67,152 7.31%
  QoQ % 3.25% 1.62% 8.28% -5.69% 11.65% -7.05% -
  Horiz. % 111.19% 107.69% 105.97% 97.87% 103.77% 92.95% 100.00%
Tax -18,015 -17,109 -16,927 -16,035 -15,448 -13,866 -14,835 13.78%
  QoQ % -5.30% -1.08% -5.56% -3.80% -11.41% 6.53% -
  Horiz. % 121.44% 115.33% 114.10% 108.09% 104.13% 93.47% 100.00%
NP 56,650 55,206 54,237 49,686 54,237 48,550 52,317 5.43%
  QoQ % 2.62% 1.79% 9.16% -8.39% 11.71% -7.20% -
  Horiz. % 108.28% 105.52% 103.67% 94.97% 103.67% 92.80% 100.00%
NP to SH 56,650 55,206 54,237 49,686 54,237 48,550 52,317 5.43%
  QoQ % 2.62% 1.79% 9.16% -8.39% 11.71% -7.20% -
  Horiz. % 108.28% 105.52% 103.67% 94.97% 103.67% 92.80% 100.00%
Tax Rate 24.13 % 23.66 % 23.79 % 24.40 % 22.17 % 22.22 % 22.09 % 6.05%
  QoQ % 1.99% -0.55% -2.50% 10.06% -0.23% 0.59% -
  Horiz. % 109.23% 107.11% 107.70% 110.46% 100.36% 100.59% 100.00%
Total Cost 192,289 167,515 147,670 141,181 130,175 123,989 120,528 36.42%
  QoQ % 14.79% 13.44% 4.60% 8.45% 4.99% 2.87% -
  Horiz. % 159.54% 138.98% 122.52% 117.14% 108.00% 102.87% 100.00%
Net Worth 324,401 318,206 308,152 300,216 284,116 282,770 272,431 12.31%
  QoQ % 1.95% 3.26% 2.64% 5.67% 0.48% 3.80% -
  Horiz. % 119.08% 116.80% 113.11% 110.20% 104.29% 103.80% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 24,026 24,026 24,026 21,635 20,038 20,038 20,038 12.82%
  QoQ % 0.00% 0.00% 11.05% 7.97% 0.00% 0.00% -
  Horiz. % 119.90% 119.90% 119.90% 107.97% 100.00% 100.00% 100.00%
Div Payout % 42.41 % 43.52 % 44.30 % 43.55 % 36.95 % 41.27 % 38.30 % 7.01%
  QoQ % -2.55% -1.76% 1.72% 17.86% -10.47% 7.75% -
  Horiz. % 110.73% 113.63% 115.67% 113.71% 96.48% 107.75% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 324,401 318,206 308,152 300,216 284,116 282,770 272,431 12.31%
  QoQ % 1.95% 3.26% 2.64% 5.67% 0.48% 3.80% -
  Horiz. % 119.08% 116.80% 113.11% 110.20% 104.29% 103.80% 100.00%
NOSH 161,393 159,902 160,496 159,689 159,616 79,878 80,363 58.98%
  QoQ % 0.93% -0.37% 0.51% 0.05% 99.82% -0.60% -
  Horiz. % 200.83% 198.98% 199.71% 198.71% 198.62% 99.40% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 22.76 % 24.79 % 26.86 % 26.03 % 29.41 % 28.14 % 30.27 % -17.27%
  QoQ % -8.19% -7.71% 3.19% -11.49% 4.51% -7.04% -
  Horiz. % 75.19% 81.90% 88.73% 85.99% 97.16% 92.96% 100.00%
ROE 17.46 % 17.35 % 17.60 % 16.55 % 19.09 % 17.17 % 19.20 % -6.12%
  QoQ % 0.63% -1.42% 6.34% -13.31% 11.18% -10.57% -
  Horiz. % 90.94% 90.36% 91.67% 86.20% 99.43% 89.43% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 154.24 139.29 125.80 119.52 115.53 216.00 215.08 -19.83%
  QoQ % 10.73% 10.72% 5.25% 3.45% -46.51% 0.43% -
  Horiz. % 71.71% 64.76% 58.49% 55.57% 53.71% 100.43% 100.00%
EPS 35.10 34.52 33.79 31.11 33.98 60.78 65.10 -33.68%
  QoQ % 1.68% 2.16% 8.61% -8.45% -44.09% -6.64% -
  Horiz. % 53.92% 53.03% 51.90% 47.79% 52.20% 93.36% 100.00%
DPS 15.00 15.00 14.97 13.55 12.55 25.00 25.00 -28.80%
  QoQ % 0.00% 0.20% 10.48% 7.97% -49.80% 0.00% -
  Horiz. % 60.00% 60.00% 59.88% 54.20% 50.20% 100.00% 100.00%
NAPS 2.0100 1.9900 1.9200 1.8800 1.7800 3.5400 3.3900 -29.36%
  QoQ % 1.01% 3.65% 2.13% 5.62% -49.72% 4.42% -
  Horiz. % 59.29% 58.70% 56.64% 55.46% 52.51% 104.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 150.09 134.28 121.73 115.07 111.18 104.02 104.21 27.45%
  QoQ % 11.77% 10.31% 5.79% 3.50% 6.88% -0.18% -
  Horiz. % 144.03% 128.86% 116.81% 110.42% 106.69% 99.82% 100.00%
EPS 34.15 33.28 32.70 29.96 32.70 29.27 31.54 5.43%
  QoQ % 2.61% 1.77% 9.15% -8.38% 11.72% -7.20% -
  Horiz. % 108.28% 105.52% 103.68% 94.99% 103.68% 92.80% 100.00%
DPS 14.49 14.49 14.49 13.04 12.08 12.08 12.08 12.86%
  QoQ % 0.00% 0.00% 11.12% 7.95% 0.00% 0.00% -
  Horiz. % 119.95% 119.95% 119.95% 107.95% 100.00% 100.00% 100.00%
NAPS 1.9558 1.9185 1.8579 1.8100 1.7129 1.7048 1.6425 12.31%
  QoQ % 1.94% 3.26% 2.65% 5.67% 0.48% 3.79% -
  Horiz. % 119.07% 116.80% 113.11% 110.20% 104.29% 103.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.7300 4.6000 4.4000 3.0900 2.8600 5.8600 4.8200 -
P/RPS 2.42 3.30 3.50 2.59 2.48 2.71 2.24 5.27%
  QoQ % -26.67% -5.71% 35.14% 4.44% -8.49% 20.98% -
  Horiz. % 108.04% 147.32% 156.25% 115.62% 110.71% 120.98% 100.00%
P/EPS 10.63 13.32 13.02 9.93 8.42 9.64 7.40 27.23%
  QoQ % -20.20% 2.30% 31.12% 17.93% -12.66% 30.27% -
  Horiz. % 143.65% 180.00% 175.95% 134.19% 113.78% 130.27% 100.00%
EY 9.41 7.51 7.68 10.07 11.88 10.37 13.51 -21.37%
  QoQ % 25.30% -2.21% -23.73% -15.24% 14.56% -23.24% -
  Horiz. % 69.65% 55.59% 56.85% 74.54% 87.93% 76.76% 100.00%
DY 4.02 3.26 3.40 4.38 4.39 4.27 5.19 -15.62%
  QoQ % 23.31% -4.12% -22.37% -0.23% 2.81% -17.73% -
  Horiz. % 77.46% 62.81% 65.51% 84.39% 84.59% 82.27% 100.00%
P/NAPS 1.86 2.31 2.29 1.64 1.61 1.66 1.42 19.66%
  QoQ % -19.48% 0.87% 39.63% 1.86% -3.01% 16.90% -
  Horiz. % 130.99% 162.68% 161.27% 115.49% 113.38% 116.90% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 21/11/14 28/08/14 21/05/14 12/02/14 15/11/13 27/08/13 -
Price 4.3600 4.3600 4.4400 4.0700 2.8500 6.3000 5.2400 -
P/RPS 2.83 3.13 3.53 3.41 2.47 2.92 2.44 10.36%
  QoQ % -9.58% -11.33% 3.52% 38.06% -15.41% 19.67% -
  Horiz. % 115.98% 128.28% 144.67% 139.75% 101.23% 119.67% 100.00%
P/EPS 12.42 12.63 13.14 13.08 8.39 10.37 8.05 33.42%
  QoQ % -1.66% -3.88% 0.46% 55.90% -19.09% 28.82% -
  Horiz. % 154.29% 156.89% 163.23% 162.48% 104.22% 128.82% 100.00%
EY 8.05 7.92 7.61 7.64 11.92 9.65 12.42 -25.05%
  QoQ % 1.64% 4.07% -0.39% -35.91% 23.52% -22.30% -
  Horiz. % 64.81% 63.77% 61.27% 61.51% 95.97% 77.70% 100.00%
DY 3.44 3.44 3.37 3.33 4.41 3.97 4.77 -19.53%
  QoQ % 0.00% 2.08% 1.20% -24.49% 11.08% -16.77% -
  Horiz. % 72.12% 72.12% 70.65% 69.81% 92.45% 83.23% 100.00%
P/NAPS 2.17 2.19 2.31 2.16 1.60 1.78 1.55 25.07%
  QoQ % -0.91% -5.19% 6.94% 35.00% -10.11% 14.84% -
  Horiz. % 140.00% 141.29% 149.03% 139.35% 103.23% 114.84% 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.
 


 

146  141  423  1555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.25-0.005 
 WCEHB 0.325+0.02 
 SLVEST 0.885+0.02 
 HSI-H8F 0.235-0.01 
 PERDANA-PR 0.020.00 
 FPGROUP 0.6850.00 
 DGB 0.1450.00 
 MEDIAC 0.225+0.01 
 GFM-WC 0.080.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers