Highlights

[PTARAS] QoQ Annualized Quarter Result on 2009-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 05-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -8.00%    YoY -     1,238.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 92,848 105,731 112,614 116,214 127,560 130,295 131,013 -20.49%
  QoQ % -12.18% -6.11% -3.10% -8.89% -2.10% -0.55% -
  Horiz. % 70.87% 80.70% 85.96% 88.70% 97.36% 99.45% 100.00%
PBT 39,584 26,048 22,804 22,920 25,152 16,788 13,208 107.73%
  QoQ % 51.97% 14.23% -0.51% -8.87% 49.82% 27.10% -
  Horiz. % 299.70% 197.21% 172.65% 173.53% 190.43% 127.10% 100.00%
Tax -4,380 -5,311 -5,321 -5,204 -5,896 -5,318 -6,232 -20.93%
  QoQ % 17.53% 0.19% -2.25% 11.74% -10.87% 14.67% -
  Horiz. % 70.28% 85.22% 85.39% 83.50% 94.61% 85.33% 100.00%
NP 35,204 20,737 17,482 17,716 19,256 11,470 6,976 193.92%
  QoQ % 69.76% 18.61% -1.32% -8.00% 67.88% 64.42% -
  Horiz. % 504.64% 297.26% 250.61% 253.96% 276.03% 164.42% 100.00%
NP to SH 35,204 20,737 17,482 17,716 19,256 11,470 6,976 193.92%
  QoQ % 69.76% 18.61% -1.32% -8.00% 67.88% 64.42% -
  Horiz. % 504.64% 297.26% 250.61% 253.96% 276.03% 164.42% 100.00%
Tax Rate 11.07 % 20.39 % 23.34 % 22.71 % 23.44 % 31.68 % 47.18 % -61.92%
  QoQ % -45.71% -12.64% 2.77% -3.11% -26.01% -32.85% -
  Horiz. % 23.46% 43.22% 49.47% 48.13% 49.68% 67.15% 100.00%
Total Cost 57,644 84,994 95,132 98,498 108,304 118,825 124,037 -39.97%
  QoQ % -32.18% -10.66% -3.42% -9.05% -8.85% -4.20% -
  Horiz. % 46.47% 68.52% 76.70% 79.41% 87.32% 95.80% 100.00%
Net Worth 199,222 190,556 182,288 179,575 180,524 175,659 169,838 11.21%
  QoQ % 4.55% 4.54% 1.51% -0.53% 2.77% 3.43% -
  Horiz. % 117.30% 112.20% 107.33% 105.73% 106.29% 103.43% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 12,009 - - - 8,020 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 82.83% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 199,222 190,556 182,288 179,575 180,524 175,659 169,838 11.21%
  QoQ % 4.55% 4.54% 1.51% -0.53% 2.77% 3.43% -
  Horiz. % 117.30% 112.20% 107.33% 105.73% 106.29% 103.43% 100.00%
NOSH 80,009 80,065 79,951 80,527 80,233 80,209 80,492 -0.40%
  QoQ % -0.07% 0.14% -0.72% 0.37% 0.03% -0.35% -
  Horiz. % 99.40% 99.47% 99.33% 100.04% 99.68% 99.65% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 37.92 % 19.61 % 15.52 % 15.24 % 15.10 % 8.80 % 5.32 % 269.93%
  QoQ % 93.37% 26.35% 1.84% 0.93% 71.59% 65.41% -
  Horiz. % 712.78% 368.61% 291.73% 286.47% 283.83% 165.41% 100.00%
ROE 17.67 % 10.88 % 9.59 % 9.87 % 10.67 % 6.53 % 4.11 % 164.17%
  QoQ % 62.41% 13.45% -2.84% -7.50% 63.40% 58.88% -
  Horiz. % 429.93% 264.72% 233.33% 240.15% 259.61% 158.88% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 116.05 132.06 140.85 144.32 158.99 162.44 162.77 -20.18%
  QoQ % -12.12% -6.24% -2.40% -9.23% -2.12% -0.20% -
  Horiz. % 71.30% 81.13% 86.53% 88.66% 97.68% 99.80% 100.00%
EPS 44.00 25.90 21.87 22.00 24.00 14.30 8.67 195.03%
  QoQ % 69.88% 18.43% -0.59% -8.33% 67.83% 64.94% -
  Horiz. % 507.50% 298.73% 252.25% 253.75% 276.82% 164.94% 100.00%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.4900 2.3800 2.2800 2.2300 2.2500 2.1900 2.1100 11.66%
  QoQ % 4.62% 4.39% 2.24% -0.89% 2.74% 3.79% -
  Horiz. % 118.01% 112.80% 108.06% 105.69% 106.64% 103.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 55.98 63.75 67.90 70.07 76.91 78.55 78.99 -20.49%
  QoQ % -12.19% -6.11% -3.10% -8.89% -2.09% -0.56% -
  Horiz. % 70.87% 80.71% 85.96% 88.71% 97.37% 99.44% 100.00%
EPS 21.22 12.50 10.54 10.68 11.61 6.92 4.21 193.68%
  QoQ % 69.76% 18.60% -1.31% -8.01% 67.77% 64.37% -
  Horiz. % 504.04% 296.91% 250.36% 253.68% 275.77% 164.37% 100.00%
DPS 0.00 7.24 0.00 0.00 0.00 4.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 149.59% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2011 1.1489 1.0990 1.0827 1.0884 1.0591 1.0240 11.21%
  QoQ % 4.54% 4.54% 1.51% -0.52% 2.77% 3.43% -
  Horiz. % 117.29% 112.20% 107.32% 105.73% 106.29% 103.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.8300 1.6700 1.6000 1.3200 1.4100 1.3400 1.1000 -
P/RPS 1.58 1.26 1.14 0.91 0.89 0.82 0.68 75.34%
  QoQ % 25.40% 10.53% 25.27% 2.25% 8.54% 20.59% -
  Horiz. % 232.35% 185.29% 167.65% 133.82% 130.88% 120.59% 100.00%
P/EPS 4.16 6.45 7.32 6.00 5.88 9.37 12.69 -52.42%
  QoQ % -35.50% -11.89% 22.00% 2.04% -37.25% -26.16% -
  Horiz. % 32.78% 50.83% 57.68% 47.28% 46.34% 73.84% 100.00%
EY 24.04 15.51 13.67 16.67 17.02 10.67 7.88 110.21%
  QoQ % 55.00% 13.46% -18.00% -2.06% 59.51% 35.41% -
  Horiz. % 305.08% 196.83% 173.48% 211.55% 215.99% 135.41% 100.00%
DY 0.00 8.98 0.00 0.00 0.00 7.46 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.38% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.70 0.70 0.59 0.63 0.61 0.52 25.35%
  QoQ % 4.29% 0.00% 18.64% -6.35% 3.28% 17.31% -
  Horiz. % 140.38% 134.62% 134.62% 113.46% 121.15% 117.31% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 08/05/09 -
Price 2.0300 1.6700 1.5800 1.6100 1.4800 1.4800 1.2500 -
P/RPS 1.75 1.26 1.12 1.12 0.93 0.91 0.77 72.78%
  QoQ % 38.89% 12.50% 0.00% 20.43% 2.20% 18.18% -
  Horiz. % 227.27% 163.64% 145.45% 145.45% 120.78% 118.18% 100.00%
P/EPS 4.61 6.45 7.23 7.32 6.17 10.35 14.42 -53.21%
  QoQ % -28.53% -10.79% -1.23% 18.64% -40.39% -28.22% -
  Horiz. % 31.97% 44.73% 50.14% 50.76% 42.79% 71.78% 100.00%
EY 21.67 15.51 13.84 13.66 16.22 9.66 6.93 113.69%
  QoQ % 39.72% 12.07% 1.32% -15.78% 67.91% 39.39% -
  Horiz. % 312.70% 223.81% 199.71% 197.11% 234.05% 139.39% 100.00%
DY 0.00 8.98 0.00 0.00 0.00 6.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.84% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.82 0.70 0.69 0.72 0.66 0.68 0.59 24.51%
  QoQ % 17.14% 1.45% -4.17% 9.09% -2.94% 15.25% -
  Horiz. % 138.98% 118.64% 116.95% 122.03% 111.86% 115.25% 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