[PTARAS] QoQ Annualized Quarter Result on 31-Mar-2013 [#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- 7.01%
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 182,544 173,520 172,845 162,852 159,410 174,744 185,172 -0.94%
PBT 64,050 56,520 67,152 62,849 58,984 75,464 57,864 6.98%
Tax -15,508 -14,344 -14,835 -14,630 -13,922 -18,220 -12,967 12.63%
NP 48,542 42,176 52,317 48,218 45,062 57,244 44,897 5.32%
-
NP to SH 48,542 42,176 52,317 48,218 45,062 57,244 44,897 5.32%
-
Tax Rate 24.21% 25.38% 22.09% 23.28% 23.60% 24.14% 22.41% -
Total Cost 134,002 131,344 120,528 114,633 114,348 117,500 140,275 -2.99%
-
Net Worth 284,226 282,770 271,599 267,229 240,333 251,042 238,038 12.51%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 20,029 10,667 - - 16,029 -
Div Payout % - - 38.28% 22.12% - - 35.70% -
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 284,226 282,770 271,599 267,229 240,333 251,042 238,038 12.51%
NOSH 159,677 79,878 80,117 80,008 80,111 79,949 80,147 58.13%
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 26.59% 24.31% 30.27% 29.61% 28.27% 32.76% 24.25% -
ROE 17.08% 14.92% 19.26% 18.04% 18.75% 22.80% 18.86% -
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 114.32 217.23 215.74 203.54 198.99 218.57 231.04 -37.36%
EPS 30.40 52.80 65.30 60.27 28.00 71.60 56.10 -33.45%
DPS 0.00 0.00 25.00 13.33 0.00 0.00 20.00 -
NAPS 1.78 3.54 3.39 3.34 3.00 3.14 2.97 -28.84%
Adjusted Per Share Value based on latest NOSH - 79,843
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 111.39 105.89 105.47 99.38 97.28 106.63 113.00 -0.94%
EPS 29.62 25.74 31.92 29.42 27.50 34.93 27.40 5.31%
DPS 0.00 0.00 12.22 6.51 0.00 0.00 9.78 -
NAPS 1.7344 1.7255 1.6574 1.6307 1.4666 1.5319 1.4526 12.51%
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 2.86 5.86 4.82 2.96 3.08 3.02 2.69 -
P/RPS 2.50 2.70 2.23 1.45 1.55 1.38 1.16 66.61%
P/EPS 9.41 11.10 7.38 4.91 5.48 4.22 4.80 56.44%
EY 10.63 9.01 13.55 20.36 18.26 23.71 20.82 -36.04%
DY 0.00 0.00 5.19 4.50 0.00 0.00 7.43 -
P/NAPS 1.61 1.66 1.42 0.89 1.03 0.96 0.91 46.12%
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 2.85 6.30 5.24 3.77 2.93 3.16 2.82 -
P/RPS 2.49 2.90 2.43 1.85 1.47 1.45 1.22 60.69%
P/EPS 9.38 11.93 8.02 6.26 5.21 4.41 5.03 51.33%
EY 10.67 8.38 12.46 15.99 19.20 22.66 19.86 -33.83%
DY 0.00 0.00 4.77 3.54 0.00 0.00 7.09 -
P/NAPS 1.60 1.78 1.55 1.13 0.98 1.01 0.95 41.42%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment