Highlights

[PTARAS] QoQ Annualized Quarter Result on 2006-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Jun-2006  [#4]
Profit Trend QoQ -     -11.38%    YoY -     2.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 155,925 161,400 160,168 96,462 93,956 104,668 113,728 23.44%
  QoQ % -3.39% 0.77% 66.04% 2.67% -10.23% -7.97% -
  Horiz. % 137.10% 141.92% 140.83% 84.82% 82.61% 92.03% 100.00%
PBT 31,972 36,490 39,084 14,202 15,993 17,458 15,596 61.45%
  QoQ % -12.38% -6.64% 175.20% -11.20% -8.39% 11.94% -
  Horiz. % 205.00% 233.97% 250.60% 91.06% 102.55% 111.94% 100.00%
Tax -6,902 -8,324 -9,612 -3,691 -4,132 -5,098 -3,904 46.27%
  QoQ % 17.08% 13.40% -160.42% 10.67% 18.95% -30.58% -
  Horiz. % 176.81% 213.22% 246.21% 94.54% 105.84% 130.58% 100.00%
NP 25,069 28,166 29,472 10,511 11,861 12,360 11,692 66.36%
  QoQ % -10.99% -4.43% 180.39% -11.38% -4.03% 5.71% -
  Horiz. % 214.41% 240.90% 252.07% 89.90% 101.45% 105.71% 100.00%
NP to SH 25,069 28,166 29,472 10,511 11,861 12,360 11,692 66.36%
  QoQ % -10.99% -4.43% 180.39% -11.38% -4.03% 5.71% -
  Horiz. % 214.41% 240.90% 252.07% 89.90% 101.45% 105.71% 100.00%
Tax Rate 21.59 % 22.81 % 24.59 % 25.99 % 25.84 % 29.20 % 25.03 % -9.39%
  QoQ % -5.35% -7.24% -5.39% 0.58% -11.51% 16.66% -
  Horiz. % 86.26% 91.13% 98.24% 103.84% 103.24% 116.66% 100.00%
Total Cost 130,856 133,234 130,696 85,951 82,094 92,308 102,036 18.06%
  QoQ % -1.78% 1.94% 52.06% 4.70% -11.06% -9.53% -
  Horiz. % 128.24% 130.58% 128.09% 84.24% 80.46% 90.47% 100.00%
Net Worth 148,015 143,230 139,351 132,478 130,565 127,818 127,490 10.47%
  QoQ % 3.34% 2.78% 5.19% 1.47% 2.15% 0.26% -
  Horiz. % 116.10% 112.35% 109.30% 103.91% 102.41% 100.26% 100.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 4,014 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 38.19 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 148,015 143,230 139,351 132,478 130,565 127,818 127,490 10.47%
  QoQ % 3.34% 2.78% 5.19% 1.47% 2.15% 0.26% -
  Horiz. % 116.10% 112.35% 109.30% 103.91% 102.41% 100.26% 100.00%
NOSH 80,008 80,017 80,086 80,290 80,072 80,051 80,082 -0.06%
  QoQ % -0.01% -0.09% -0.25% 0.27% 0.03% -0.04% -
  Horiz. % 99.91% 99.92% 100.01% 100.26% 99.99% 99.96% 100.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.08 % 17.45 % 18.40 % 10.90 % 12.62 % 11.81 % 10.28 % 34.79%
  QoQ % -7.85% -5.16% 68.81% -13.63% 6.86% 14.88% -
  Horiz. % 156.42% 169.75% 178.99% 106.03% 122.76% 114.88% 100.00%
ROE 16.94 % 19.66 % 21.15 % 7.93 % 9.08 % 9.67 % 9.17 % 50.61%
  QoQ % -13.84% -7.04% 166.71% -12.67% -6.10% 5.45% -
  Horiz. % 184.73% 214.39% 230.64% 86.48% 99.02% 105.45% 100.00%
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 194.89 201.71 199.99 120.14 117.34 130.75 142.01 23.52%
  QoQ % -3.38% 0.86% 66.46% 2.39% -10.26% -7.93% -
  Horiz. % 137.24% 142.04% 140.83% 84.60% 82.63% 92.07% 100.00%
EPS 31.33 35.20 36.80 13.10 14.80 15.44 14.60 66.45%
  QoQ % -10.99% -4.35% 180.92% -11.49% -4.15% 5.75% -
  Horiz. % 214.59% 241.10% 252.05% 89.73% 101.37% 105.75% 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 1.8500 1.7900 1.7400 1.6500 1.6306 1.5967 1.5920 10.54%
  QoQ % 3.35% 2.87% 5.45% 1.19% 2.12% 0.30% -
  Horiz. % 116.21% 112.44% 109.30% 103.64% 102.42% 100.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 94.01 97.31 96.57 58.16 56.65 63.10 68.57 23.44%
  QoQ % -3.39% 0.77% 66.04% 2.67% -10.22% -7.98% -
  Horiz. % 137.10% 141.91% 140.83% 84.82% 82.62% 92.02% 100.00%
EPS 15.11 16.98 17.77 6.34 7.15 7.45 7.05 66.31%
  QoQ % -11.01% -4.45% 180.28% -11.33% -4.03% 5.67% -
  Horiz. % 214.33% 240.85% 252.06% 89.93% 101.42% 105.67% 100.00%
DPS 0.00 0.00 0.00 2.42 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 0.8924 0.8635 0.8402 0.7987 0.7872 0.7706 0.7686 10.48%
  QoQ % 3.35% 2.77% 5.20% 1.46% 2.15% 0.26% -
  Horiz. % 116.11% 112.35% 109.32% 103.92% 102.42% 100.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.3600 1.0800 0.8800 0.8900 0.8900 0.7600 0.9000 -
P/RPS 0.70 0.54 0.44 0.74 0.76 0.58 0.63 7.28%
  QoQ % 29.63% 22.73% -40.54% -2.63% 31.03% -7.94% -
  Horiz. % 111.11% 85.71% 69.84% 117.46% 120.63% 92.06% 100.00%
P/EPS 4.34 3.07 2.39 6.80 6.01 4.92 6.16 -20.84%
  QoQ % 41.37% 28.45% -64.85% 13.14% 22.15% -20.13% -
  Horiz. % 70.45% 49.84% 38.80% 110.39% 97.56% 79.87% 100.00%
EY 23.04 32.59 41.82 14.71 16.64 20.32 16.22 26.39%
  QoQ % -29.30% -22.07% 184.30% -11.60% -18.11% 25.28% -
  Horiz. % 142.05% 200.92% 257.83% 90.69% 102.59% 125.28% 100.00%
DY 0.00 0.00 0.00 5.62 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 0.74 0.60 0.51 0.54 0.55 0.48 0.57 19.03%
  QoQ % 23.33% 17.65% -5.56% -1.82% 14.58% -15.79% -
  Horiz. % 129.82% 105.26% 89.47% 94.74% 96.49% 84.21% 100.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 11/05/07 09/02/07 03/11/06 18/08/06 11/05/06 17/02/06 18/11/05 -
Price 1.5000 1.2600 0.9500 0.8900 0.9000 0.8200 0.9000 -
P/RPS 0.77 0.62 0.48 0.74 0.77 0.63 0.63 14.33%
  QoQ % 24.19% 29.17% -35.14% -3.90% 22.22% 0.00% -
  Horiz. % 122.22% 98.41% 76.19% 117.46% 122.22% 100.00% 100.00%
P/EPS 4.79 3.58 2.58 6.80 6.08 5.31 6.16 -15.45%
  QoQ % 33.80% 38.76% -62.06% 11.84% 14.50% -13.80% -
  Horiz. % 77.76% 58.12% 41.88% 110.39% 98.70% 86.20% 100.00%
EY 20.89 27.94 38.74 14.71 16.46 18.83 16.22 18.39%
  QoQ % -25.23% -27.88% 163.36% -10.63% -12.59% 16.09% -
  Horiz. % 128.79% 172.26% 238.84% 90.69% 101.48% 116.09% 100.00%
DY 0.00 0.00 0.00 5.62 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 0.81 0.70 0.55 0.54 0.55 0.51 0.57 26.43%
  QoQ % 15.71% 27.27% 1.85% -1.82% 7.84% -10.53% -
  Horiz. % 142.11% 122.81% 96.49% 94.74% 96.49% 89.47% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS