Highlights

[PTARAS] QoQ Annualized Quarter Result on 2006-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 09-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Dec-2006  [#2]
Profit Trend QoQ -     -4.43%    YoY -     127.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 137,360 147,436 155,925 161,400 160,168 96,462 93,956 28.78%
  QoQ % -6.83% -5.44% -3.39% 0.77% 66.04% 2.67% -
  Horiz. % 146.20% 156.92% 165.96% 171.78% 170.47% 102.67% 100.00%
PBT 40,324 31,151 31,972 36,490 39,084 14,202 15,993 85.14%
  QoQ % 29.45% -2.57% -12.38% -6.64% 175.20% -11.20% -
  Horiz. % 252.13% 194.77% 199.91% 228.16% 244.38% 88.80% 100.00%
Tax -8,524 -7,062 -6,902 -8,324 -9,612 -3,691 -4,132 61.98%
  QoQ % -20.70% -2.31% 17.08% 13.40% -160.42% 10.67% -
  Horiz. % 206.29% 170.91% 167.05% 201.45% 232.62% 89.33% 100.00%
NP 31,800 24,089 25,069 28,166 29,472 10,511 11,861 92.87%
  QoQ % 32.01% -3.91% -10.99% -4.43% 180.39% -11.38% -
  Horiz. % 268.10% 203.09% 211.35% 237.46% 248.47% 88.62% 100.00%
NP to SH 31,800 24,089 25,069 28,166 29,472 10,511 11,861 92.87%
  QoQ % 32.01% -3.91% -10.99% -4.43% 180.39% -11.38% -
  Horiz. % 268.10% 203.09% 211.35% 237.46% 248.47% 88.62% 100.00%
Tax Rate 21.14 % 22.67 % 21.59 % 22.81 % 24.59 % 25.99 % 25.84 % -12.52%
  QoQ % -6.75% 5.00% -5.35% -7.24% -5.39% 0.58% -
  Horiz. % 81.81% 87.73% 83.55% 88.27% 95.16% 100.58% 100.00%
Total Cost 105,560 123,347 130,856 133,234 130,696 85,951 82,094 18.23%
  QoQ % -14.42% -5.74% -1.78% 1.94% 52.06% 4.70% -
  Horiz. % 128.58% 150.25% 159.40% 162.29% 159.20% 104.70% 100.00%
Net Worth 161,409 153,657 148,015 143,230 139,351 132,478 130,565 15.17%
  QoQ % 5.04% 3.81% 3.34% 2.78% 5.19% 1.47% -
  Horiz. % 123.62% 117.69% 113.37% 109.70% 106.73% 101.47% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 8,002 - - - 4,014 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 86.99% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 161,409 153,657 148,015 143,230 139,351 132,478 130,565 15.17%
  QoQ % 5.04% 3.81% 3.34% 2.78% 5.19% 1.47% -
  Horiz. % 123.62% 117.69% 113.37% 109.70% 106.73% 101.47% 100.00%
NOSH 80,303 80,029 80,008 80,017 80,086 80,290 80,072 0.19%
  QoQ % 0.34% 0.03% -0.01% -0.09% -0.25% 0.27% -
  Horiz. % 100.29% 99.95% 99.92% 99.93% 100.02% 100.27% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 23.15 % 16.34 % 16.08 % 17.45 % 18.40 % 10.90 % 12.62 % 49.80%
  QoQ % 41.68% 1.62% -7.85% -5.16% 68.81% -13.63% -
  Horiz. % 183.44% 129.48% 127.42% 138.27% 145.80% 86.37% 100.00%
ROE 19.70 % 15.68 % 16.94 % 19.66 % 21.15 % 7.93 % 9.08 % 67.51%
  QoQ % 25.64% -7.44% -13.84% -7.04% 166.71% -12.67% -
  Horiz. % 216.96% 172.69% 186.56% 216.52% 232.93% 87.33% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 171.05 184.23 194.89 201.71 199.99 120.14 117.34 28.53%
  QoQ % -7.15% -5.47% -3.38% 0.86% 66.46% 2.39% -
  Horiz. % 145.77% 157.01% 166.09% 171.90% 170.44% 102.39% 100.00%
EPS 39.60 30.10 31.33 35.20 36.80 13.10 14.80 92.62%
  QoQ % 31.56% -3.93% -10.99% -4.35% 180.92% -11.49% -
  Horiz. % 267.57% 203.38% 211.69% 237.84% 248.65% 88.51% 100.00%
DPS 0.00 10.00 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% 200.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.0100 1.9200 1.8500 1.7900 1.7400 1.6500 1.6306 14.95%
  QoQ % 4.69% 3.78% 3.35% 2.87% 5.45% 1.19% -
  Horiz. % 123.27% 117.75% 113.46% 109.78% 106.71% 101.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 82.81 88.89 94.01 97.31 96.57 58.16 56.65 28.77%
  QoQ % -6.84% -5.45% -3.39% 0.77% 66.04% 2.67% -
  Horiz. % 146.18% 156.91% 165.95% 171.77% 170.47% 102.67% 100.00%
EPS 19.17 14.52 15.11 16.98 17.77 6.34 7.15 92.88%
  QoQ % 32.02% -3.90% -11.01% -4.45% 180.28% -11.33% -
  Horiz. % 268.11% 203.08% 211.33% 237.48% 248.53% 88.67% 100.00%
DPS 0.00 4.83 0.00 0.00 0.00 2.42 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 199.59% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9731 0.9264 0.8924 0.8635 0.8402 0.7987 0.7872 15.17%
  QoQ % 5.04% 3.81% 3.35% 2.77% 5.20% 1.46% -
  Horiz. % 123.62% 117.68% 113.36% 109.69% 106.73% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.9100 1.8000 1.3600 1.0800 0.8800 0.8900 0.8900 -
P/RPS 1.12 0.98 0.70 0.54 0.44 0.74 0.76 29.47%
  QoQ % 14.29% 40.00% 29.63% 22.73% -40.54% -2.63% -
  Horiz. % 147.37% 128.95% 92.11% 71.05% 57.89% 97.37% 100.00%
P/EPS 4.82 5.98 4.34 3.07 2.39 6.80 6.01 -13.67%
  QoQ % -19.40% 37.79% 41.37% 28.45% -64.85% 13.14% -
  Horiz. % 80.20% 99.50% 72.21% 51.08% 39.77% 113.14% 100.00%
EY 20.73 16.72 23.04 32.59 41.82 14.71 16.64 15.76%
  QoQ % 23.98% -27.43% -29.30% -22.07% 184.30% -11.60% -
  Horiz. % 124.58% 100.48% 138.46% 195.85% 251.32% 88.40% 100.00%
DY 0.00 5.56 0.00 0.00 0.00 5.62 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.93% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.95 0.94 0.74 0.60 0.51 0.54 0.55 43.91%
  QoQ % 1.06% 27.03% 23.33% 17.65% -5.56% -1.82% -
  Horiz. % 172.73% 170.91% 134.55% 109.09% 92.73% 98.18% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 02/11/07 28/08/07 11/05/07 09/02/07 03/11/06 18/08/06 11/05/06 -
Price 1.9600 1.6400 1.5000 1.2600 0.9500 0.8900 0.9000 -
P/RPS 1.15 0.89 0.77 0.62 0.48 0.74 0.77 30.63%
  QoQ % 29.21% 15.58% 24.19% 29.17% -35.14% -3.90% -
  Horiz. % 149.35% 115.58% 100.00% 80.52% 62.34% 96.10% 100.00%
P/EPS 4.95 5.45 4.79 3.58 2.58 6.80 6.08 -12.80%
  QoQ % -9.17% 13.78% 33.80% 38.76% -62.06% 11.84% -
  Horiz. % 81.41% 89.64% 78.78% 58.88% 42.43% 111.84% 100.00%
EY 20.20 18.35 20.89 27.94 38.74 14.71 16.46 14.61%
  QoQ % 10.08% -12.16% -25.23% -27.88% 163.36% -10.63% -
  Horiz. % 122.72% 111.48% 126.91% 169.74% 235.36% 89.37% 100.00%
DY 0.00 6.10 0.00 0.00 0.00 5.62 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.54% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.98 0.85 0.81 0.70 0.55 0.54 0.55 46.92%
  QoQ % 15.29% 4.94% 15.71% 27.27% 1.85% -1.82% -
  Horiz. % 178.18% 154.55% 147.27% 127.27% 100.00% 98.18% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers