Highlights

[PTARAS] QoQ Annualized Quarter Result on 2009-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     64.42%    YoY -     -51.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 112,614 116,214 127,560 130,295 131,013 137,698 165,204 -22.56%
  QoQ % -3.10% -8.89% -2.10% -0.55% -4.85% -16.65% -
  Horiz. % 68.17% 70.35% 77.21% 78.87% 79.30% 83.35% 100.00%
PBT 22,804 22,920 25,152 16,788 13,208 7,594 8,416 94.48%
  QoQ % -0.51% -8.87% 49.82% 27.10% 73.93% -9.77% -
  Horiz. % 270.96% 272.34% 298.86% 199.48% 156.94% 90.23% 100.00%
Tax -5,321 -5,204 -5,896 -5,318 -6,232 -6,270 -6,348 -11.11%
  QoQ % -2.25% 11.74% -10.87% 14.67% 0.61% 1.23% -
  Horiz. % 83.83% 81.98% 92.88% 83.77% 98.17% 98.77% 100.00%
NP 17,482 17,716 19,256 11,470 6,976 1,324 2,068 315.53%
  QoQ % -1.32% -8.00% 67.88% 64.42% 426.89% -35.98% -
  Horiz. % 845.39% 856.67% 931.14% 554.64% 337.33% 64.02% 100.00%
NP to SH 17,482 17,716 19,256 11,470 6,976 1,324 2,068 315.53%
  QoQ % -1.32% -8.00% 67.88% 64.42% 426.89% -35.98% -
  Horiz. % 845.39% 856.67% 931.14% 554.64% 337.33% 64.02% 100.00%
Tax Rate 23.34 % 22.71 % 23.44 % 31.68 % 47.18 % 82.57 % 75.43 % -54.28%
  QoQ % 2.77% -3.11% -26.01% -32.85% -42.86% 9.47% -
  Horiz. % 30.94% 30.11% 31.08% 42.00% 62.55% 109.47% 100.00%
Total Cost 95,132 98,498 108,304 118,825 124,037 136,374 163,136 -30.22%
  QoQ % -3.42% -9.05% -8.85% -4.20% -9.05% -16.40% -
  Horiz. % 58.31% 60.38% 66.39% 72.84% 76.03% 83.60% 100.00%
Net Worth 182,288 179,575 180,524 175,659 169,838 170,464 185,258 -1.07%
  QoQ % 1.51% -0.53% 2.77% 3.43% -0.37% -7.99% -
  Horiz. % 98.40% 96.93% 97.45% 94.82% 91.68% 92.01% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 8,020 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 69.93 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 182,288 179,575 180,524 175,659 169,838 170,464 185,258 -1.07%
  QoQ % 1.51% -0.53% 2.77% 3.43% -0.37% -7.99% -
  Horiz. % 98.40% 96.93% 97.45% 94.82% 91.68% 92.01% 100.00%
NOSH 79,951 80,527 80,233 80,209 80,492 82,749 86,166 -4.87%
  QoQ % -0.72% 0.37% 0.03% -0.35% -2.73% -3.97% -
  Horiz. % 92.79% 93.46% 93.11% 93.09% 93.41% 96.03% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 15.52 % 15.24 % 15.10 % 8.80 % 5.32 % 0.96 % 1.25 % 437.02%
  QoQ % 1.84% 0.93% 71.59% 65.41% 454.17% -23.20% -
  Horiz. % 1,241.60% 1,219.20% 1,208.00% 704.00% 425.60% 76.80% 100.00%
ROE 9.59 % 9.87 % 10.67 % 6.53 % 4.11 % 0.78 % 1.12 % 319.08%
  QoQ % -2.84% -7.50% 63.40% 58.88% 426.92% -30.36% -
  Horiz. % 856.25% 881.25% 952.68% 583.04% 366.96% 69.64% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 140.85 144.32 158.99 162.44 162.77 166.40 191.73 -18.60%
  QoQ % -2.40% -9.23% -2.12% -0.20% -2.18% -13.21% -
  Horiz. % 73.46% 75.27% 82.92% 84.72% 84.90% 86.79% 100.00%
EPS 21.87 22.00 24.00 14.30 8.67 1.60 2.40 336.86%
  QoQ % -0.59% -8.33% 67.83% 64.94% 441.87% -33.33% -
  Horiz. % 911.25% 916.67% 1,000.00% 595.83% 361.25% 66.67% 100.00%
DPS 0.00 0.00 0.00 10.00 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 2.2800 2.2300 2.2500 2.1900 2.1100 2.0600 2.1500 4.00%
  QoQ % 2.24% -0.89% 2.74% 3.79% 2.43% -4.19% -
  Horiz. % 106.05% 103.72% 104.65% 101.86% 98.14% 95.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 67.90 70.07 76.91 78.55 78.99 83.02 99.60 -22.56%
  QoQ % -3.10% -8.89% -2.09% -0.56% -4.85% -16.65% -
  Horiz. % 68.17% 70.35% 77.22% 78.87% 79.31% 83.35% 100.00%
EPS 10.54 10.68 11.61 6.92 4.21 0.80 1.25 314.81%
  QoQ % -1.31% -8.01% 67.77% 64.37% 426.25% -36.00% -
  Horiz. % 843.20% 854.40% 928.80% 553.60% 336.80% 64.00% 100.00%
DPS 0.00 0.00 0.00 4.84 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 1.0990 1.0827 1.0884 1.0591 1.0240 1.0277 1.1169 -1.07%
  QoQ % 1.51% -0.52% 2.77% 3.43% -0.36% -7.99% -
  Horiz. % 98.40% 96.94% 97.45% 94.82% 91.68% 92.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.6000 1.3200 1.4100 1.3400 1.1000 1.0500 1.3000 -
P/RPS 1.14 0.91 0.89 0.82 0.68 0.63 0.68 41.17%
  QoQ % 25.27% 2.25% 8.54% 20.59% 7.94% -7.35% -
  Horiz. % 167.65% 133.82% 130.88% 120.59% 100.00% 92.65% 100.00%
P/EPS 7.32 6.00 5.88 9.37 12.69 65.63 54.17 -73.70%
  QoQ % 22.00% 2.04% -37.25% -26.16% -80.66% 21.16% -
  Horiz. % 13.51% 11.08% 10.85% 17.30% 23.43% 121.16% 100.00%
EY 13.67 16.67 17.02 10.67 7.88 1.52 1.85 279.83%
  QoQ % -18.00% -2.06% 59.51% 35.41% 418.42% -17.84% -
  Horiz. % 738.92% 901.08% 920.00% 576.76% 425.95% 82.16% 100.00%
DY 0.00 0.00 0.00 7.46 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 0.70 0.59 0.63 0.61 0.52 0.51 0.60 10.83%
  QoQ % 18.64% -6.35% 3.28% 17.31% 1.96% -15.00% -
  Horiz. % 116.67% 98.33% 105.00% 101.67% 86.67% 85.00% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 07/05/10 05/02/10 06/11/09 28/08/09 08/05/09 06/02/09 07/11/08 -
Price 1.5800 1.6100 1.4800 1.4800 1.2500 1.0300 1.1400 -
P/RPS 1.12 1.12 0.93 0.91 0.77 0.62 0.59 53.37%
  QoQ % 0.00% 20.43% 2.20% 18.18% 24.19% 5.08% -
  Horiz. % 189.83% 189.83% 157.63% 154.24% 130.51% 105.08% 100.00%
P/EPS 7.23 7.32 6.17 10.35 14.42 64.38 47.50 -71.52%
  QoQ % -1.23% 18.64% -40.39% -28.22% -77.60% 35.54% -
  Horiz. % 15.22% 15.41% 12.99% 21.79% 30.36% 135.54% 100.00%
EY 13.84 13.66 16.22 9.66 6.93 1.55 2.11 250.81%
  QoQ % 1.32% -15.78% 67.91% 39.39% 347.10% -26.54% -
  Horiz. % 655.92% 647.39% 768.72% 457.82% 328.44% 73.46% 100.00%
DY 0.00 0.00 0.00 6.76 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 0.69 0.72 0.66 0.68 0.59 0.50 0.53 19.25%
  QoQ % -4.17% 9.09% -2.94% 15.25% 18.00% -5.66% -
  Horiz. % 130.19% 135.85% 124.53% 128.30% 111.32% 94.34% 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.
 


 

249  271  571  1234 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 KNM 0.40+0.02 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 KNM-WB 0.20+0.005 
 OPCOM 0.71+0.08 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 FPGROUP 0.41+0.025 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers