Highlights

[PTARAS] QoQ Annualized Quarter Result on 2010-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 04-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     69.76%    YoY -     82.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 125,936 106,706 97,202 92,848 105,731 112,614 116,214 5.52%
  QoQ % 18.02% 9.78% 4.69% -12.18% -6.11% -3.10% -
  Horiz. % 108.37% 91.82% 83.64% 79.89% 90.98% 96.90% 100.00%
PBT 39,657 35,122 39,216 39,584 26,048 22,804 22,920 44.27%
  QoQ % 12.91% -10.44% -0.93% 51.97% 14.23% -0.51% -
  Horiz. % 173.02% 153.24% 171.10% 172.71% 113.65% 99.49% 100.00%
Tax -7,202 -5,426 -5,136 -4,380 -5,311 -5,321 -5,204 24.26%
  QoQ % -32.72% -5.66% -17.26% 17.53% 0.19% -2.25% -
  Horiz. % 138.39% 104.28% 98.69% 84.17% 102.06% 102.25% 100.00%
NP 32,455 29,696 34,080 35,204 20,737 17,482 17,716 49.89%
  QoQ % 9.29% -12.86% -3.19% 69.76% 18.61% -1.32% -
  Horiz. % 183.20% 167.62% 192.37% 198.71% 117.05% 98.68% 100.00%
NP to SH 32,455 29,696 34,080 35,204 20,737 17,482 17,716 49.89%
  QoQ % 9.29% -12.86% -3.19% 69.76% 18.61% -1.32% -
  Horiz. % 183.20% 167.62% 192.37% 198.71% 117.05% 98.68% 100.00%
Tax Rate 18.16 % 15.45 % 13.10 % 11.07 % 20.39 % 23.34 % 22.71 % -13.88%
  QoQ % 17.54% 17.94% 18.34% -45.71% -12.64% 2.77% -
  Horiz. % 79.96% 68.03% 57.68% 48.75% 89.78% 102.77% 100.00%
Total Cost 93,481 77,010 63,122 57,644 84,994 95,132 98,498 -3.43%
  QoQ % 21.39% 22.00% 9.50% -32.18% -10.66% -3.42% -
  Horiz. % 94.91% 78.19% 64.08% 58.52% 86.29% 96.58% 100.00%
Net Worth 220,373 209,901 204,000 199,222 190,556 182,288 179,575 14.67%
  QoQ % 4.99% 2.89% 2.40% 4.55% 4.54% 1.51% -
  Horiz. % 122.72% 116.89% 113.60% 110.94% 106.11% 101.51% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 15,225 - - - 12,009 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.78% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 46.91 % - % - % - % 57.92 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.99% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 220,373 209,901 204,000 199,222 190,556 182,288 179,575 14.67%
  QoQ % 4.99% 2.89% 2.40% 4.55% 4.54% 1.51% -
  Horiz. % 122.72% 116.89% 113.60% 110.94% 106.11% 101.51% 100.00%
NOSH 80,135 80,115 80,000 80,009 80,065 79,951 80,527 -0.33%
  QoQ % 0.03% 0.14% -0.01% -0.07% 0.14% -0.72% -
  Horiz. % 99.51% 99.49% 99.35% 99.36% 99.43% 99.28% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 25.77 % 27.83 % 35.06 % 37.92 % 19.61 % 15.52 % 15.24 % 42.07%
  QoQ % -7.40% -20.62% -7.54% 93.37% 26.35% 1.84% -
  Horiz. % 169.09% 182.61% 230.05% 248.82% 128.67% 101.84% 100.00%
ROE 14.73 % 14.15 % 16.71 % 17.67 % 10.88 % 9.59 % 9.87 % 30.69%
  QoQ % 4.10% -15.32% -5.43% 62.41% 13.45% -2.84% -
  Horiz. % 149.24% 143.36% 169.30% 179.03% 110.23% 97.16% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 157.15 133.19 121.50 116.05 132.06 140.85 144.32 5.86%
  QoQ % 17.99% 9.62% 4.70% -12.12% -6.24% -2.40% -
  Horiz. % 108.89% 92.29% 84.19% 80.41% 91.50% 97.60% 100.00%
EPS 40.50 37.07 42.60 44.00 25.90 21.87 22.00 50.37%
  QoQ % 9.25% -12.98% -3.18% 69.88% 18.43% -0.59% -
  Horiz. % 184.09% 168.50% 193.64% 200.00% 117.73% 99.41% 100.00%
DPS 19.00 0.00 0.00 0.00 15.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.7500 2.6200 2.5500 2.4900 2.3800 2.2800 2.2300 15.04%
  QoQ % 4.96% 2.75% 2.41% 4.62% 4.39% 2.24% -
  Horiz. % 123.32% 117.49% 114.35% 111.66% 106.73% 102.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 75.93 64.33 58.60 55.98 63.75 67.90 70.07 5.52%
  QoQ % 18.03% 9.78% 4.68% -12.19% -6.11% -3.10% -
  Horiz. % 108.36% 91.81% 83.63% 79.89% 90.98% 96.90% 100.00%
EPS 19.57 17.90 20.55 21.22 12.50 10.54 10.68 49.91%
  QoQ % 9.33% -12.90% -3.16% 69.76% 18.60% -1.31% -
  Horiz. % 183.24% 167.60% 192.42% 198.69% 117.04% 98.69% 100.00%
DPS 9.18 0.00 0.00 0.00 7.24 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.80% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3286 1.2655 1.2299 1.2011 1.1489 1.0990 1.0827 14.66%
  QoQ % 4.99% 2.89% 2.40% 4.54% 4.54% 1.51% -
  Horiz. % 122.71% 116.88% 113.60% 110.94% 106.11% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.3500 2.0700 1.9100 1.8300 1.6700 1.6000 1.3200 -
P/RPS 1.50 1.55 1.57 1.58 1.26 1.14 0.91 39.67%
  QoQ % -3.23% -1.27% -0.63% 25.40% 10.53% 25.27% -
  Horiz. % 164.84% 170.33% 172.53% 173.63% 138.46% 125.27% 100.00%
P/EPS 5.80 5.58 4.48 4.16 6.45 7.32 6.00 -2.24%
  QoQ % 3.94% 24.55% 7.69% -35.50% -11.89% 22.00% -
  Horiz. % 96.67% 93.00% 74.67% 69.33% 107.50% 122.00% 100.00%
EY 17.23 17.91 22.30 24.04 15.51 13.67 16.67 2.23%
  QoQ % -3.80% -19.69% -7.24% 55.00% 13.46% -18.00% -
  Horiz. % 103.36% 107.44% 133.77% 144.21% 93.04% 82.00% 100.00%
DY 8.09 0.00 0.00 0.00 8.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.09% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.85 0.79 0.75 0.73 0.70 0.70 0.59 27.64%
  QoQ % 7.59% 5.33% 2.74% 4.29% 0.00% 18.64% -
  Horiz. % 144.07% 133.90% 127.12% 123.73% 118.64% 118.64% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 06/05/11 10/02/11 04/11/10 26/08/10 07/05/10 05/02/10 -
Price 2.2000 2.3100 2.0700 2.0300 1.6700 1.5800 1.6100 -
P/RPS 1.40 1.73 1.70 1.75 1.26 1.12 1.12 16.09%
  QoQ % -19.08% 1.76% -2.86% 38.89% 12.50% 0.00% -
  Horiz. % 125.00% 154.46% 151.79% 156.25% 112.50% 100.00% 100.00%
P/EPS 5.43 6.23 4.86 4.61 6.45 7.23 7.32 -18.10%
  QoQ % -12.84% 28.19% 5.42% -28.53% -10.79% -1.23% -
  Horiz. % 74.18% 85.11% 66.39% 62.98% 88.11% 98.77% 100.00%
EY 18.41 16.05 20.58 21.67 15.51 13.84 13.66 22.08%
  QoQ % 14.70% -22.01% -5.03% 39.72% 12.07% 1.32% -
  Horiz. % 134.77% 117.50% 150.66% 158.64% 113.54% 101.32% 100.00%
DY 8.64 0.00 0.00 0.00 8.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.80 0.88 0.81 0.82 0.70 0.69 0.72 7.30%
  QoQ % -9.09% 8.64% -1.22% 17.14% 1.45% -4.17% -
  Horiz. % 111.11% 122.22% 112.50% 113.89% 97.22% 95.83% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers