Highlights

[PTARAS] QoQ Annualized Quarter Result on 2010-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     18.61%    YoY -     80.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 106,706 97,202 92,848 105,731 112,614 116,214 127,560 -11.23%
  QoQ % 9.78% 4.69% -12.18% -6.11% -3.10% -8.89% -
  Horiz. % 83.65% 76.20% 72.79% 82.89% 88.28% 91.11% 100.00%
PBT 35,122 39,216 39,584 26,048 22,804 22,920 25,152 24.96%
  QoQ % -10.44% -0.93% 51.97% 14.23% -0.51% -8.87% -
  Horiz. % 139.64% 155.92% 157.38% 103.56% 90.66% 91.13% 100.00%
Tax -5,426 -5,136 -4,380 -5,311 -5,321 -5,204 -5,896 -5.38%
  QoQ % -5.66% -17.26% 17.53% 0.19% -2.25% 11.74% -
  Horiz. % 92.04% 87.11% 74.29% 90.08% 90.25% 88.26% 100.00%
NP 29,696 34,080 35,204 20,737 17,482 17,716 19,256 33.52%
  QoQ % -12.86% -3.19% 69.76% 18.61% -1.32% -8.00% -
  Horiz. % 154.22% 176.98% 182.82% 107.69% 90.79% 92.00% 100.00%
NP to SH 29,696 34,080 35,204 20,737 17,482 17,716 19,256 33.52%
  QoQ % -12.86% -3.19% 69.76% 18.61% -1.32% -8.00% -
  Horiz. % 154.22% 176.98% 182.82% 107.69% 90.79% 92.00% 100.00%
Tax Rate 15.45 % 13.10 % 11.07 % 20.39 % 23.34 % 22.71 % 23.44 % -24.28%
  QoQ % 17.94% 18.34% -45.71% -12.64% 2.77% -3.11% -
  Horiz. % 65.91% 55.89% 47.23% 86.99% 99.57% 96.89% 100.00%
Total Cost 77,010 63,122 57,644 84,994 95,132 98,498 108,304 -20.35%
  QoQ % 22.00% 9.50% -32.18% -10.66% -3.42% -9.05% -
  Horiz. % 71.11% 58.28% 53.22% 78.48% 87.84% 90.95% 100.00%
Net Worth 209,901 204,000 199,222 190,556 182,288 179,575 180,524 10.58%
  QoQ % 2.89% 2.40% 4.55% 4.54% 1.51% -0.53% -
  Horiz. % 116.27% 113.00% 110.36% 105.56% 100.98% 99.47% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 12,009 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 57.92 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 209,901 204,000 199,222 190,556 182,288 179,575 180,524 10.58%
  QoQ % 2.89% 2.40% 4.55% 4.54% 1.51% -0.53% -
  Horiz. % 116.27% 113.00% 110.36% 105.56% 100.98% 99.47% 100.00%
NOSH 80,115 80,000 80,009 80,065 79,951 80,527 80,233 -0.10%
  QoQ % 0.14% -0.01% -0.07% 0.14% -0.72% 0.37% -
  Horiz. % 99.85% 99.71% 99.72% 99.79% 99.65% 100.37% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 27.83 % 35.06 % 37.92 % 19.61 % 15.52 % 15.24 % 15.10 % 50.38%
  QoQ % -20.62% -7.54% 93.37% 26.35% 1.84% 0.93% -
  Horiz. % 184.30% 232.19% 251.13% 129.87% 102.78% 100.93% 100.00%
ROE 14.15 % 16.71 % 17.67 % 10.88 % 9.59 % 9.87 % 10.67 % 20.73%
  QoQ % -15.32% -5.43% 62.41% 13.45% -2.84% -7.50% -
  Horiz. % 132.61% 156.61% 165.60% 101.97% 89.88% 92.50% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 133.19 121.50 116.05 132.06 140.85 144.32 158.99 -11.14%
  QoQ % 9.62% 4.70% -12.12% -6.24% -2.40% -9.23% -
  Horiz. % 83.77% 76.42% 72.99% 83.06% 88.59% 90.77% 100.00%
EPS 37.07 42.60 44.00 25.90 21.87 22.00 24.00 33.66%
  QoQ % -12.98% -3.18% 69.88% 18.43% -0.59% -8.33% -
  Horiz. % 154.46% 177.50% 183.33% 107.92% 91.13% 91.67% 100.00%
DPS 0.00 0.00 0.00 15.00 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 2.6200 2.5500 2.4900 2.3800 2.2800 2.2300 2.2500 10.69%
  QoQ % 2.75% 2.41% 4.62% 4.39% 2.24% -0.89% -
  Horiz. % 116.44% 113.33% 110.67% 105.78% 101.33% 99.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 64.33 58.60 55.98 63.75 67.90 70.07 76.91 -11.24%
  QoQ % 9.78% 4.68% -12.19% -6.11% -3.10% -8.89% -
  Horiz. % 83.64% 76.19% 72.79% 82.89% 88.29% 91.11% 100.00%
EPS 17.90 20.55 21.22 12.50 10.54 10.68 11.61 33.49%
  QoQ % -12.90% -3.16% 69.76% 18.60% -1.31% -8.01% -
  Horiz. % 154.18% 177.00% 182.77% 107.67% 90.78% 91.99% 100.00%
DPS 0.00 0.00 0.00 7.24 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 1.2655 1.2299 1.2011 1.1489 1.0990 1.0827 1.0884 10.58%
  QoQ % 2.89% 2.40% 4.54% 4.54% 1.51% -0.52% -
  Horiz. % 116.27% 113.00% 110.35% 105.56% 100.97% 99.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.0700 1.9100 1.8300 1.6700 1.6000 1.3200 1.4100 -
P/RPS 1.55 1.57 1.58 1.26 1.14 0.91 0.89 44.80%
  QoQ % -1.27% -0.63% 25.40% 10.53% 25.27% 2.25% -
  Horiz. % 174.16% 176.40% 177.53% 141.57% 128.09% 102.25% 100.00%
P/EPS 5.58 4.48 4.16 6.45 7.32 6.00 5.88 -3.43%
  QoQ % 24.55% 7.69% -35.50% -11.89% 22.00% 2.04% -
  Horiz. % 94.90% 76.19% 70.75% 109.69% 124.49% 102.04% 100.00%
EY 17.91 22.30 24.04 15.51 13.67 16.67 17.02 3.46%
  QoQ % -19.69% -7.24% 55.00% 13.46% -18.00% -2.06% -
  Horiz. % 105.23% 131.02% 141.25% 91.13% 80.32% 97.94% 100.00%
DY 0.00 0.00 0.00 8.98 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 0.79 0.75 0.73 0.70 0.70 0.59 0.63 16.30%
  QoQ % 5.33% 2.74% 4.29% 0.00% 18.64% -6.35% -
  Horiz. % 125.40% 119.05% 115.87% 111.11% 111.11% 93.65% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 10/02/11 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 -
Price 2.3100 2.0700 2.0300 1.6700 1.5800 1.6100 1.4800 -
P/RPS 1.73 1.70 1.75 1.26 1.12 1.12 0.93 51.31%
  QoQ % 1.76% -2.86% 38.89% 12.50% 0.00% 20.43% -
  Horiz. % 186.02% 182.80% 188.17% 135.48% 120.43% 120.43% 100.00%
P/EPS 6.23 4.86 4.61 6.45 7.23 7.32 6.17 0.65%
  QoQ % 28.19% 5.42% -28.53% -10.79% -1.23% 18.64% -
  Horiz. % 100.97% 78.77% 74.72% 104.54% 117.18% 118.64% 100.00%
EY 16.05 20.58 21.67 15.51 13.84 13.66 16.22 -0.70%
  QoQ % -22.01% -5.03% 39.72% 12.07% 1.32% -15.78% -
  Horiz. % 98.95% 126.88% 133.60% 95.62% 85.33% 84.22% 100.00%
DY 0.00 0.00 0.00 8.98 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 0.88 0.81 0.82 0.70 0.69 0.72 0.66 21.16%
  QoQ % 8.64% -1.22% 17.14% 1.45% -4.17% 9.09% -
  Horiz. % 133.33% 122.73% 124.24% 106.06% 104.55% 109.09% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers