Highlights

[PTARAS] QoQ Annualized Quarter Result on 2005-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 29-Aug-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 30-Jun-2005  [#4]
Profit Trend QoQ -     -11.20%    YoY -     3.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 93,956 104,668 113,728 116,504 106,274 105,704 100,068 -4.12%
  QoQ % -10.23% -7.97% -2.38% 9.63% 0.54% 5.63% -
  Horiz. % 93.89% 104.60% 113.65% 116.42% 106.20% 105.63% 100.00%
PBT 15,993 17,458 15,596 14,134 15,398 14,980 16,716 -2.91%
  QoQ % -8.39% 11.94% 10.34% -8.21% 2.79% -10.39% -
  Horiz. % 95.68% 104.44% 93.30% 84.55% 92.12% 89.61% 100.00%
Tax -4,132 -5,098 -3,904 -3,925 -3,902 -4,008 -4,468 -5.08%
  QoQ % 18.95% -30.58% 0.54% -0.57% 2.63% 10.30% -
  Horiz. % 92.48% 114.10% 87.38% 87.85% 87.35% 89.70% 100.00%
NP 11,861 12,360 11,692 10,209 11,496 10,972 12,248 -2.12%
  QoQ % -4.03% 5.71% 14.53% -11.20% 4.78% -10.42% -
  Horiz. % 96.84% 100.91% 95.46% 83.35% 93.86% 89.58% 100.00%
NP to SH 11,861 12,360 11,692 10,209 11,496 10,972 12,248 -2.12%
  QoQ % -4.03% 5.71% 14.53% -11.20% 4.78% -10.42% -
  Horiz. % 96.84% 100.91% 95.46% 83.35% 93.86% 89.58% 100.00%
Tax Rate 25.84 % 29.20 % 25.03 % 27.77 % 25.34 % 26.76 % 26.73 % -2.23%
  QoQ % -11.51% 16.66% -9.87% 9.59% -5.31% 0.11% -
  Horiz. % 96.67% 109.24% 93.64% 103.89% 94.80% 100.11% 100.00%
Total Cost 82,094 92,308 102,036 106,295 94,778 94,732 87,820 -4.40%
  QoQ % -11.06% -9.53% -4.01% 12.15% 0.05% 7.87% -
  Horiz. % 93.48% 105.11% 116.19% 121.04% 107.92% 107.87% 100.00%
Net Worth 130,565 127,818 127,490 124,549 122,365 119,274 119,842 5.88%
  QoQ % 2.15% 0.26% 2.36% 1.79% 2.59% -0.47% -
  Horiz. % 108.95% 106.66% 106.38% 103.93% 102.10% 99.53% 100.00%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 4,003 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 39.22 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 130,565 127,818 127,490 124,549 122,365 119,274 119,842 5.88%
  QoQ % 2.15% 0.26% 2.36% 1.79% 2.59% -0.47% -
  Horiz. % 108.95% 106.66% 106.38% 103.93% 102.10% 99.53% 100.00%
NOSH 80,072 80,051 80,082 80,070 80,055 80,087 80,157 -0.07%
  QoQ % 0.03% -0.04% 0.01% 0.02% -0.04% -0.09% -
  Horiz. % 99.89% 99.87% 99.91% 99.89% 99.87% 99.91% 100.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.62 % 11.81 % 10.28 % 8.76 % 10.82 % 10.38 % 12.24 % 2.06%
  QoQ % 6.86% 14.88% 17.35% -19.04% 4.24% -15.20% -
  Horiz. % 103.10% 96.49% 83.99% 71.57% 88.40% 84.80% 100.00%
ROE 9.08 % 9.67 % 9.17 % 8.20 % 9.39 % 9.20 % 10.22 % -7.59%
  QoQ % -6.10% 5.45% 11.83% -12.67% 2.07% -9.98% -
  Horiz. % 88.85% 94.62% 89.73% 80.23% 91.88% 90.02% 100.00%
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 117.34 130.75 142.01 145.50 132.75 131.99 124.84 -4.05%
  QoQ % -10.26% -7.93% -2.40% 9.60% 0.58% 5.73% -
  Horiz. % 93.99% 104.73% 113.75% 116.55% 106.34% 105.73% 100.00%
EPS 14.80 15.44 14.60 12.75 14.36 13.70 15.28 -2.11%
  QoQ % -4.15% 5.75% 14.51% -11.21% 4.82% -10.34% -
  Horiz. % 96.86% 101.05% 95.55% 83.44% 93.98% 89.66% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6306 1.5967 1.5920 1.5555 1.5285 1.4893 1.4951 5.96%
  QoQ % 2.12% 0.30% 2.35% 1.77% 2.63% -0.39% -
  Horiz. % 109.06% 106.80% 106.48% 104.04% 102.23% 99.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 56.65 63.10 68.57 70.24 64.07 63.73 60.33 -4.11%
  QoQ % -10.22% -7.98% -2.38% 9.63% 0.53% 5.64% -
  Horiz. % 93.90% 104.59% 113.66% 116.43% 106.20% 105.64% 100.00%
EPS 7.15 7.45 7.05 6.16 6.93 6.62 7.38 -2.09%
  QoQ % -4.03% 5.67% 14.45% -11.11% 4.68% -10.30% -
  Horiz. % 96.88% 100.95% 95.53% 83.47% 93.90% 89.70% 100.00%
DPS 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.7872 0.7706 0.7686 0.7509 0.7377 0.7191 0.7225 5.89%
  QoQ % 2.15% 0.26% 2.36% 1.79% 2.59% -0.47% -
  Horiz. % 108.96% 106.66% 106.38% 103.93% 102.10% 99.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.8900 0.7600 0.9000 0.9500 0.9400 1.1000 1.0600 -
P/RPS 0.76 0.58 0.63 0.65 0.71 0.83 0.85 -7.20%
  QoQ % 31.03% -7.94% -3.08% -8.45% -14.46% -2.35% -
  Horiz. % 89.41% 68.24% 74.12% 76.47% 83.53% 97.65% 100.00%
P/EPS 6.01 4.92 6.16 7.45 6.55 8.03 6.94 -9.15%
  QoQ % 22.15% -20.13% -17.32% 13.74% -18.43% 15.71% -
  Horiz. % 86.60% 70.89% 88.76% 107.35% 94.38% 115.71% 100.00%
EY 16.64 20.32 16.22 13.42 15.28 12.45 14.42 10.03%
  QoQ % -18.11% 25.28% 20.86% -12.17% 22.73% -13.66% -
  Horiz. % 115.40% 140.92% 112.48% 93.07% 105.96% 86.34% 100.00%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.55 0.48 0.57 0.61 0.61 0.74 0.71 -15.67%
  QoQ % 14.58% -15.79% -6.56% 0.00% -17.57% 4.23% -
  Horiz. % 77.46% 67.61% 80.28% 85.92% 85.92% 104.23% 100.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 11/05/06 17/02/06 18/11/05 29/08/05 13/05/05 18/02/05 19/11/04 -
Price 0.9000 0.8200 0.9000 0.9000 0.9500 1.0000 1.0800 -
P/RPS 0.77 0.63 0.63 0.62 0.72 0.76 0.87 -7.82%
  QoQ % 22.22% 0.00% 1.61% -13.89% -5.26% -12.64% -
  Horiz. % 88.51% 72.41% 72.41% 71.26% 82.76% 87.36% 100.00%
P/EPS 6.08 5.31 6.16 7.06 6.62 7.30 7.07 -9.58%
  QoQ % 14.50% -13.80% -12.75% 6.65% -9.32% 3.25% -
  Horiz. % 86.00% 75.11% 87.13% 99.86% 93.64% 103.25% 100.00%
EY 16.46 18.83 16.22 14.17 15.12 13.70 14.15 10.62%
  QoQ % -12.59% 16.09% 14.47% -6.28% 10.36% -3.18% -
  Horiz. % 116.33% 133.07% 114.63% 100.14% 106.86% 96.82% 100.00%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.55 0.51 0.57 0.58 0.62 0.67 0.72 -16.45%
  QoQ % 7.84% -10.53% -1.72% -6.45% -7.46% -6.94% -
  Horiz. % 76.39% 70.83% 79.17% 80.56% 86.11% 93.06% 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.
 


 

322  268  530  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 DGB 0.140.00 
 PERDANA 0.525+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers