Highlights

[PTARAS] QoQ Annualized Quarter Result on 2009-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     67.88%    YoY -     831.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 105,731 112,614 116,214 127,560 130,295 131,013 137,698 -16.19%
  QoQ % -6.11% -3.10% -8.89% -2.10% -0.55% -4.85% -
  Horiz. % 76.78% 81.78% 84.40% 92.64% 94.62% 95.15% 100.00%
PBT 26,048 22,804 22,920 25,152 16,788 13,208 7,594 127.96%
  QoQ % 14.23% -0.51% -8.87% 49.82% 27.10% 73.93% -
  Horiz. % 343.01% 300.29% 301.82% 331.21% 221.07% 173.93% 100.00%
Tax -5,311 -5,321 -5,204 -5,896 -5,318 -6,232 -6,270 -10.50%
  QoQ % 0.19% -2.25% 11.74% -10.87% 14.67% 0.61% -
  Horiz. % 84.70% 84.87% 83.00% 94.04% 84.82% 99.39% 100.00%
NP 20,737 17,482 17,716 19,256 11,470 6,976 1,324 529.16%
  QoQ % 18.61% -1.32% -8.00% 67.88% 64.42% 426.89% -
  Horiz. % 1,566.24% 1,320.44% 1,338.07% 1,454.38% 866.31% 526.89% 100.00%
NP to SH 20,737 17,482 17,716 19,256 11,470 6,976 1,324 529.16%
  QoQ % 18.61% -1.32% -8.00% 67.88% 64.42% 426.89% -
  Horiz. % 1,566.24% 1,320.44% 1,338.07% 1,454.38% 866.31% 526.89% 100.00%
Tax Rate 20.39 % 23.34 % 22.71 % 23.44 % 31.68 % 47.18 % 82.57 % -60.74%
  QoQ % -12.64% 2.77% -3.11% -26.01% -32.85% -42.86% -
  Horiz. % 24.69% 28.27% 27.50% 28.39% 38.37% 57.14% 100.00%
Total Cost 84,994 95,132 98,498 108,304 118,825 124,037 136,374 -27.10%
  QoQ % -10.66% -3.42% -9.05% -8.85% -4.20% -9.05% -
  Horiz. % 62.32% 69.76% 72.23% 79.42% 87.13% 90.95% 100.00%
Net Worth 190,556 182,288 179,575 180,524 175,659 169,838 170,464 7.73%
  QoQ % 4.54% 1.51% -0.53% 2.77% 3.43% -0.37% -
  Horiz. % 111.79% 106.94% 105.34% 105.90% 103.05% 99.63% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,009 - - - 8,020 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.73% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 57.92 % - % - % - % 69.93 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.83% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 190,556 182,288 179,575 180,524 175,659 169,838 170,464 7.73%
  QoQ % 4.54% 1.51% -0.53% 2.77% 3.43% -0.37% -
  Horiz. % 111.79% 106.94% 105.34% 105.90% 103.05% 99.63% 100.00%
NOSH 80,065 79,951 80,527 80,233 80,209 80,492 82,749 -2.18%
  QoQ % 0.14% -0.72% 0.37% 0.03% -0.35% -2.73% -
  Horiz. % 96.76% 96.62% 97.31% 96.96% 96.93% 97.27% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.61 % 15.52 % 15.24 % 15.10 % 8.80 % 5.32 % 0.96 % 651.40%
  QoQ % 26.35% 1.84% 0.93% 71.59% 65.41% 454.17% -
  Horiz. % 2,042.71% 1,616.67% 1,587.50% 1,572.92% 916.67% 554.17% 100.00%
ROE 10.88 % 9.59 % 9.87 % 10.67 % 6.53 % 4.11 % 0.78 % 482.26%
  QoQ % 13.45% -2.84% -7.50% 63.40% 58.88% 426.92% -
  Horiz. % 1,394.87% 1,229.49% 1,265.38% 1,367.95% 837.18% 526.92% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 132.06 140.85 144.32 158.99 162.44 162.77 166.40 -14.32%
  QoQ % -6.24% -2.40% -9.23% -2.12% -0.20% -2.18% -
  Horiz. % 79.36% 84.65% 86.73% 95.55% 97.62% 97.82% 100.00%
EPS 25.90 21.87 22.00 24.00 14.30 8.67 1.60 543.18%
  QoQ % 18.43% -0.59% -8.33% 67.83% 64.94% 441.87% -
  Horiz. % 1,618.75% 1,366.88% 1,375.00% 1,500.00% 893.75% 541.88% 100.00%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.3800 2.2800 2.2300 2.2500 2.1900 2.1100 2.0600 10.13%
  QoQ % 4.39% 2.24% -0.89% 2.74% 3.79% 2.43% -
  Horiz. % 115.53% 110.68% 108.25% 109.22% 106.31% 102.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.75 67.90 70.07 76.91 78.55 78.99 83.02 -16.19%
  QoQ % -6.11% -3.10% -8.89% -2.09% -0.56% -4.85% -
  Horiz. % 76.79% 81.79% 84.40% 92.64% 94.62% 95.15% 100.00%
EPS 12.50 10.54 10.68 11.61 6.92 4.21 0.80 528.15%
  QoQ % 18.60% -1.31% -8.01% 67.77% 64.37% 426.25% -
  Horiz. % 1,562.50% 1,317.50% 1,335.00% 1,451.25% 865.00% 526.25% 100.00%
DPS 7.24 0.00 0.00 0.00 4.84 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.59% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1489 1.0990 1.0827 1.0884 1.0591 1.0240 1.0277 7.74%
  QoQ % 4.54% 1.51% -0.52% 2.77% 3.43% -0.36% -
  Horiz. % 111.79% 106.94% 105.35% 105.91% 103.06% 99.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.6700 1.6000 1.3200 1.4100 1.3400 1.1000 1.0500 -
P/RPS 1.26 1.14 0.91 0.89 0.82 0.68 0.63 58.94%
  QoQ % 10.53% 25.27% 2.25% 8.54% 20.59% 7.94% -
  Horiz. % 200.00% 180.95% 144.44% 141.27% 130.16% 107.94% 100.00%
P/EPS 6.45 7.32 6.00 5.88 9.37 12.69 65.63 -78.79%
  QoQ % -11.89% 22.00% 2.04% -37.25% -26.16% -80.66% -
  Horiz. % 9.83% 11.15% 9.14% 8.96% 14.28% 19.34% 100.00%
EY 15.51 13.67 16.67 17.02 10.67 7.88 1.52 372.45%
  QoQ % 13.46% -18.00% -2.06% 59.51% 35.41% 418.42% -
  Horiz. % 1,020.39% 899.34% 1,096.71% 1,119.74% 701.97% 518.42% 100.00%
DY 8.98 0.00 0.00 0.00 7.46 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.38% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.70 0.59 0.63 0.61 0.52 0.51 23.58%
  QoQ % 0.00% 18.64% -6.35% 3.28% 17.31% 1.96% -
  Horiz. % 137.25% 137.25% 115.69% 123.53% 119.61% 101.96% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 08/05/09 06/02/09 -
Price 1.6700 1.5800 1.6100 1.4800 1.4800 1.2500 1.0300 -
P/RPS 1.26 1.12 1.12 0.93 0.91 0.77 0.62 60.65%
  QoQ % 12.50% 0.00% 20.43% 2.20% 18.18% 24.19% -
  Horiz. % 203.23% 180.65% 180.65% 150.00% 146.77% 124.19% 100.00%
P/EPS 6.45 7.23 7.32 6.17 10.35 14.42 64.38 -78.52%
  QoQ % -10.79% -1.23% 18.64% -40.39% -28.22% -77.60% -
  Horiz. % 10.02% 11.23% 11.37% 9.58% 16.08% 22.40% 100.00%
EY 15.51 13.84 13.66 16.22 9.66 6.93 1.55 366.32%
  QoQ % 12.07% 1.32% -15.78% 67.91% 39.39% 347.10% -
  Horiz. % 1,000.65% 892.90% 881.29% 1,046.45% 623.23% 447.10% 100.00%
DY 8.98 0.00 0.00 0.00 6.76 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.84% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.69 0.72 0.66 0.68 0.59 0.50 25.22%
  QoQ % 1.45% -4.17% 9.09% -2.94% 15.25% 18.00% -
  Horiz. % 140.00% 138.00% 144.00% 132.00% 136.00% 118.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers