Highlights

[PTARAS] QoQ Annualized Quarter Result on 2005-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Dec-2005  [#2]
Profit Trend QoQ -     5.71%    YoY -     12.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 160,168 96,462 93,956 104,668 113,728 116,504 106,274 31.42%
  QoQ % 66.04% 2.67% -10.23% -7.97% -2.38% 9.63% -
  Horiz. % 150.71% 90.77% 88.41% 98.49% 107.01% 109.63% 100.00%
PBT 39,084 14,202 15,993 17,458 15,596 14,134 15,398 85.97%
  QoQ % 175.20% -11.20% -8.39% 11.94% 10.34% -8.21% -
  Horiz. % 253.81% 92.23% 103.86% 113.37% 101.28% 91.79% 100.00%
Tax -9,612 -3,691 -4,132 -5,098 -3,904 -3,925 -3,902 82.28%
  QoQ % -160.42% 10.67% 18.95% -30.58% 0.54% -0.57% -
  Horiz. % 246.29% 94.58% 105.88% 130.63% 100.03% 100.57% 100.00%
NP 29,472 10,511 11,861 12,360 11,692 10,209 11,496 87.21%
  QoQ % 180.39% -11.38% -4.03% 5.71% 14.53% -11.20% -
  Horiz. % 256.37% 91.43% 103.18% 107.52% 101.70% 88.80% 100.00%
NP to SH 29,472 10,511 11,861 12,360 11,692 10,209 11,496 87.21%
  QoQ % 180.39% -11.38% -4.03% 5.71% 14.53% -11.20% -
  Horiz. % 256.37% 91.43% 103.18% 107.52% 101.70% 88.80% 100.00%
Tax Rate 24.59 % 25.99 % 25.84 % 29.20 % 25.03 % 27.77 % 25.34 % -1.98%
  QoQ % -5.39% 0.58% -11.51% 16.66% -9.87% 9.59% -
  Horiz. % 97.04% 102.57% 101.97% 115.23% 98.78% 109.59% 100.00%
Total Cost 130,696 85,951 82,094 92,308 102,036 106,295 94,778 23.87%
  QoQ % 52.06% 4.70% -11.06% -9.53% -4.01% 12.15% -
  Horiz. % 137.90% 90.69% 86.62% 97.39% 107.66% 112.15% 100.00%
Net Worth 139,351 132,478 130,565 127,818 127,490 124,549 122,365 9.04%
  QoQ % 5.19% 1.47% 2.15% 0.26% 2.36% 1.79% -
  Horiz. % 113.88% 108.26% 106.70% 104.46% 104.19% 101.79% 100.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 4,014 - - - 4,003 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.27% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 38.19 % - % - % - % 39.22 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.37% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 139,351 132,478 130,565 127,818 127,490 124,549 122,365 9.04%
  QoQ % 5.19% 1.47% 2.15% 0.26% 2.36% 1.79% -
  Horiz. % 113.88% 108.26% 106.70% 104.46% 104.19% 101.79% 100.00%
NOSH 80,086 80,290 80,072 80,051 80,082 80,070 80,055 0.03%
  QoQ % -0.25% 0.27% 0.03% -0.04% 0.01% 0.02% -
  Horiz. % 100.04% 100.29% 100.02% 100.00% 100.03% 100.02% 100.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 18.40 % 10.90 % 12.62 % 11.81 % 10.28 % 8.76 % 10.82 % 42.43%
  QoQ % 68.81% -13.63% 6.86% 14.88% 17.35% -19.04% -
  Horiz. % 170.06% 100.74% 116.64% 109.15% 95.01% 80.96% 100.00%
ROE 21.15 % 7.93 % 9.08 % 9.67 % 9.17 % 8.20 % 9.39 % 71.74%
  QoQ % 166.71% -12.67% -6.10% 5.45% 11.83% -12.67% -
  Horiz. % 225.24% 84.45% 96.70% 102.98% 97.66% 87.33% 100.00%
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 199.99 120.14 117.34 130.75 142.01 145.50 132.75 31.38%
  QoQ % 66.46% 2.39% -10.26% -7.93% -2.40% 9.60% -
  Horiz. % 150.65% 90.50% 88.39% 98.49% 106.98% 109.60% 100.00%
EPS 36.80 13.10 14.80 15.44 14.60 12.75 14.36 87.16%
  QoQ % 180.92% -11.49% -4.15% 5.75% 14.51% -11.21% -
  Horiz. % 256.27% 91.23% 103.06% 107.52% 101.67% 88.79% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7400 1.6500 1.6306 1.5967 1.5920 1.5555 1.5285 9.02%
  QoQ % 5.45% 1.19% 2.12% 0.30% 2.35% 1.77% -
  Horiz. % 113.84% 107.95% 106.68% 104.46% 104.15% 101.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 96.57 58.16 56.65 63.10 68.57 70.24 64.07 31.43%
  QoQ % 66.04% 2.67% -10.22% -7.98% -2.38% 9.63% -
  Horiz. % 150.73% 90.78% 88.42% 98.49% 107.02% 109.63% 100.00%
EPS 17.77 6.34 7.15 7.45 7.05 6.16 6.93 87.24%
  QoQ % 180.28% -11.33% -4.03% 5.67% 14.45% -11.11% -
  Horiz. % 256.42% 91.49% 103.17% 107.50% 101.73% 88.89% 100.00%
DPS 0.00 2.42 0.00 0.00 0.00 2.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.41% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8402 0.7987 0.7872 0.7706 0.7686 0.7509 0.7377 9.05%
  QoQ % 5.20% 1.46% 2.15% 0.26% 2.36% 1.79% -
  Horiz. % 113.89% 108.27% 106.71% 104.46% 104.19% 101.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.8800 0.8900 0.8900 0.7600 0.9000 0.9500 0.9400 -
P/RPS 0.44 0.74 0.76 0.58 0.63 0.65 0.71 -27.29%
  QoQ % -40.54% -2.63% 31.03% -7.94% -3.08% -8.45% -
  Horiz. % 61.97% 104.23% 107.04% 81.69% 88.73% 91.55% 100.00%
P/EPS 2.39 6.80 6.01 4.92 6.16 7.45 6.55 -48.91%
  QoQ % -64.85% 13.14% 22.15% -20.13% -17.32% 13.74% -
  Horiz. % 36.49% 103.82% 91.76% 75.11% 94.05% 113.74% 100.00%
EY 41.82 14.71 16.64 20.32 16.22 13.42 15.28 95.54%
  QoQ % 184.30% -11.60% -18.11% 25.28% 20.86% -12.17% -
  Horiz. % 273.69% 96.27% 108.90% 132.98% 106.15% 87.83% 100.00%
DY 0.00 5.62 0.00 0.00 0.00 5.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.84% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.54 0.55 0.48 0.57 0.61 0.61 -11.24%
  QoQ % -5.56% -1.82% 14.58% -15.79% -6.56% 0.00% -
  Horiz. % 83.61% 88.52% 90.16% 78.69% 93.44% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 03/11/06 18/08/06 11/05/06 17/02/06 18/11/05 29/08/05 13/05/05 -
Price 0.9500 0.8900 0.9000 0.8200 0.9000 0.9000 0.9500 -
P/RPS 0.48 0.74 0.77 0.63 0.63 0.62 0.72 -23.67%
  QoQ % -35.14% -3.90% 22.22% 0.00% 1.61% -13.89% -
  Horiz. % 66.67% 102.78% 106.94% 87.50% 87.50% 86.11% 100.00%
P/EPS 2.58 6.80 6.08 5.31 6.16 7.06 6.62 -46.61%
  QoQ % -62.06% 11.84% 14.50% -13.80% -12.75% 6.65% -
  Horiz. % 38.97% 102.72% 91.84% 80.21% 93.05% 106.65% 100.00%
EY 38.74 14.71 16.46 18.83 16.22 14.17 15.12 87.14%
  QoQ % 163.36% -10.63% -12.59% 16.09% 14.47% -6.28% -
  Horiz. % 256.22% 97.29% 108.86% 124.54% 107.28% 93.72% 100.00%
DY 0.00 5.62 0.00 0.00 0.00 5.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.08% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.55 0.54 0.55 0.51 0.57 0.58 0.62 -7.67%
  QoQ % 1.85% -1.82% 7.84% -10.53% -1.72% -6.45% -
  Horiz. % 88.71% 87.10% 88.71% 82.26% 91.94% 93.55% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
PARTNERS & BROKERS