Highlights

[PTARAS] QoQ Annualized Quarter Result on 2006-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 03-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Sep-2006  [#1]
Profit Trend QoQ -     180.39%    YoY -     152.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 147,436 155,925 161,400 160,168 96,462 93,956 104,668 25.74%
  QoQ % -5.44% -3.39% 0.77% 66.04% 2.67% -10.23% -
  Horiz. % 140.86% 148.97% 154.20% 153.02% 92.16% 89.77% 100.00%
PBT 31,151 31,972 36,490 39,084 14,202 15,993 17,458 47.27%
  QoQ % -2.57% -12.38% -6.64% 175.20% -11.20% -8.39% -
  Horiz. % 178.43% 183.14% 209.02% 223.87% 81.35% 91.61% 100.00%
Tax -7,062 -6,902 -8,324 -9,612 -3,691 -4,132 -5,098 24.34%
  QoQ % -2.31% 17.08% 13.40% -160.42% 10.67% 18.95% -
  Horiz. % 138.52% 135.40% 163.28% 188.54% 72.40% 81.05% 100.00%
NP 24,089 25,069 28,166 29,472 10,511 11,861 12,360 56.22%
  QoQ % -3.91% -10.99% -4.43% 180.39% -11.38% -4.03% -
  Horiz. % 194.89% 202.83% 227.88% 238.45% 85.04% 95.97% 100.00%
NP to SH 24,089 25,069 28,166 29,472 10,511 11,861 12,360 56.22%
  QoQ % -3.91% -10.99% -4.43% 180.39% -11.38% -4.03% -
  Horiz. % 194.89% 202.83% 227.88% 238.45% 85.04% 95.97% 100.00%
Tax Rate 22.67 % 21.59 % 22.81 % 24.59 % 25.99 % 25.84 % 29.20 % -15.57%
  QoQ % 5.00% -5.35% -7.24% -5.39% 0.58% -11.51% -
  Horiz. % 77.64% 73.94% 78.12% 84.21% 89.01% 88.49% 100.00%
Total Cost 123,347 130,856 133,234 130,696 85,951 82,094 92,308 21.38%
  QoQ % -5.74% -1.78% 1.94% 52.06% 4.70% -11.06% -
  Horiz. % 133.63% 141.76% 144.34% 141.59% 93.11% 88.94% 100.00%
Net Worth 153,657 148,015 143,230 139,351 132,478 130,565 127,818 13.10%
  QoQ % 3.81% 3.34% 2.78% 5.19% 1.47% 2.15% -
  Horiz. % 120.22% 115.80% 112.06% 109.02% 103.65% 102.15% 100.00%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 8,002 - - - 4,014 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.35% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 33.22 % - % - % - % 38.19 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.99% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 153,657 148,015 143,230 139,351 132,478 130,565 127,818 13.10%
  QoQ % 3.81% 3.34% 2.78% 5.19% 1.47% 2.15% -
  Horiz. % 120.22% 115.80% 112.06% 109.02% 103.65% 102.15% 100.00%
NOSH 80,029 80,008 80,017 80,086 80,290 80,072 80,051 -0.02%
  QoQ % 0.03% -0.01% -0.09% -0.25% 0.27% 0.03% -
  Horiz. % 99.97% 99.95% 99.96% 100.04% 100.30% 100.03% 100.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.34 % 16.08 % 17.45 % 18.40 % 10.90 % 12.62 % 11.81 % 24.24%
  QoQ % 1.62% -7.85% -5.16% 68.81% -13.63% 6.86% -
  Horiz. % 138.36% 136.16% 147.76% 155.80% 92.29% 106.86% 100.00%
ROE 15.68 % 16.94 % 19.66 % 21.15 % 7.93 % 9.08 % 9.67 % 38.14%
  QoQ % -7.44% -13.84% -7.04% 166.71% -12.67% -6.10% -
  Horiz. % 162.15% 175.18% 203.31% 218.72% 82.01% 93.90% 100.00%
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 184.23 194.89 201.71 199.99 120.14 117.34 130.75 25.76%
  QoQ % -5.47% -3.38% 0.86% 66.46% 2.39% -10.26% -
  Horiz. % 140.90% 149.06% 154.27% 152.96% 91.89% 89.74% 100.00%
EPS 30.10 31.33 35.20 36.80 13.10 14.80 15.44 56.25%
  QoQ % -3.93% -10.99% -4.35% 180.92% -11.49% -4.15% -
  Horiz. % 194.95% 202.91% 227.98% 238.34% 84.84% 95.85% 100.00%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9200 1.8500 1.7900 1.7400 1.6500 1.6306 1.5967 13.12%
  QoQ % 3.78% 3.35% 2.87% 5.45% 1.19% 2.12% -
  Horiz. % 120.25% 115.86% 112.11% 108.97% 103.34% 102.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 88.89 94.01 97.31 96.57 58.16 56.65 63.10 25.74%
  QoQ % -5.45% -3.39% 0.77% 66.04% 2.67% -10.22% -
  Horiz. % 140.87% 148.99% 154.22% 153.04% 92.17% 89.78% 100.00%
EPS 14.52 15.11 16.98 17.77 6.34 7.15 7.45 56.22%
  QoQ % -3.90% -11.01% -4.45% 180.28% -11.33% -4.03% -
  Horiz. % 194.90% 202.82% 227.92% 238.52% 85.10% 95.97% 100.00%
DPS 4.83 0.00 0.00 0.00 2.42 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.59% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9264 0.8924 0.8635 0.8402 0.7987 0.7872 0.7706 13.10%
  QoQ % 3.81% 3.35% 2.77% 5.20% 1.46% 2.15% -
  Horiz. % 120.22% 115.81% 112.06% 109.03% 103.65% 102.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.8000 1.3600 1.0800 0.8800 0.8900 0.8900 0.7600 -
P/RPS 0.98 0.70 0.54 0.44 0.74 0.76 0.58 42.00%
  QoQ % 40.00% 29.63% 22.73% -40.54% -2.63% 31.03% -
  Horiz. % 168.97% 120.69% 93.10% 75.86% 127.59% 131.03% 100.00%
P/EPS 5.98 4.34 3.07 2.39 6.80 6.01 4.92 13.93%
  QoQ % 37.79% 41.37% 28.45% -64.85% 13.14% 22.15% -
  Horiz. % 121.54% 88.21% 62.40% 48.58% 138.21% 122.15% 100.00%
EY 16.72 23.04 32.59 41.82 14.71 16.64 20.32 -12.22%
  QoQ % -27.43% -29.30% -22.07% 184.30% -11.60% -18.11% -
  Horiz. % 82.28% 113.39% 160.38% 205.81% 72.39% 81.89% 100.00%
DY 5.56 0.00 0.00 0.00 5.62 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.93% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.94 0.74 0.60 0.51 0.54 0.55 0.48 56.72%
  QoQ % 27.03% 23.33% 17.65% -5.56% -1.82% 14.58% -
  Horiz. % 195.83% 154.17% 125.00% 106.25% 112.50% 114.58% 100.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 11/05/07 09/02/07 03/11/06 18/08/06 11/05/06 17/02/06 -
Price 1.6400 1.5000 1.2600 0.9500 0.8900 0.9000 0.8200 -
P/RPS 0.89 0.77 0.62 0.48 0.74 0.77 0.63 25.98%
  QoQ % 15.58% 24.19% 29.17% -35.14% -3.90% 22.22% -
  Horiz. % 141.27% 122.22% 98.41% 76.19% 117.46% 122.22% 100.00%
P/EPS 5.45 4.79 3.58 2.58 6.80 6.08 5.31 1.75%
  QoQ % 13.78% 33.80% 38.76% -62.06% 11.84% 14.50% -
  Horiz. % 102.64% 90.21% 67.42% 48.59% 128.06% 114.50% 100.00%
EY 18.35 20.89 27.94 38.74 14.71 16.46 18.83 -1.71%
  QoQ % -12.16% -25.23% -27.88% 163.36% -10.63% -12.59% -
  Horiz. % 97.45% 110.94% 148.38% 205.74% 78.12% 87.41% 100.00%
DY 6.10 0.00 0.00 0.00 5.62 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.54% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.85 0.81 0.70 0.55 0.54 0.55 0.51 40.70%
  QoQ % 4.94% 15.71% 27.27% 1.85% -1.82% 7.84% -
  Horiz. % 166.67% 158.82% 137.25% 107.84% 105.88% 107.84% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers