Highlights

[PTARAS] QoQ Annualized Quarter Result on 2010-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 10-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -3.19%    YoY -     92.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 154,396 125,936 106,706 97,202 92,848 105,731 112,614 23.39%
  QoQ % 22.60% 18.02% 9.78% 4.69% -12.18% -6.11% -
  Horiz. % 137.10% 111.83% 94.75% 86.31% 82.45% 93.89% 100.00%
PBT 59,144 39,657 35,122 39,216 39,584 26,048 22,804 88.66%
  QoQ % 49.14% 12.91% -10.44% -0.93% 51.97% 14.23% -
  Horiz. % 259.36% 173.90% 154.02% 171.97% 173.58% 114.23% 100.00%
Tax -10,616 -7,202 -5,426 -5,136 -4,380 -5,311 -5,321 58.41%
  QoQ % -47.40% -32.72% -5.66% -17.26% 17.53% 0.19% -
  Horiz. % 199.50% 135.34% 101.98% 96.52% 82.31% 99.81% 100.00%
NP 48,528 32,455 29,696 34,080 35,204 20,737 17,482 97.39%
  QoQ % 49.52% 9.29% -12.86% -3.19% 69.76% 18.61% -
  Horiz. % 277.58% 185.64% 169.86% 194.94% 201.37% 118.61% 100.00%
NP to SH 48,528 32,455 29,696 34,080 35,204 20,737 17,482 97.39%
  QoQ % 49.52% 9.29% -12.86% -3.19% 69.76% 18.61% -
  Horiz. % 277.58% 185.64% 169.86% 194.94% 201.37% 118.61% 100.00%
Tax Rate 17.95 % 18.16 % 15.45 % 13.10 % 11.07 % 20.39 % 23.34 % -16.05%
  QoQ % -1.16% 17.54% 17.94% 18.34% -45.71% -12.64% -
  Horiz. % 76.91% 77.81% 66.20% 56.13% 47.43% 87.36% 100.00%
Total Cost 105,868 93,481 77,010 63,122 57,644 84,994 95,132 7.38%
  QoQ % 13.25% 21.39% 22.00% 9.50% -32.18% -10.66% -
  Horiz. % 111.29% 98.26% 80.95% 66.35% 60.59% 89.34% 100.00%
Net Worth 217,918 220,373 209,901 204,000 199,222 190,556 182,288 12.63%
  QoQ % -1.11% 4.99% 2.89% 2.40% 4.55% 4.54% -
  Horiz. % 119.55% 120.89% 115.15% 111.91% 109.29% 104.54% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 15,225 - - - 12,009 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 80.99% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 217,918 220,373 209,901 204,000 199,222 190,556 182,288 12.63%
  QoQ % -1.11% 4.99% 2.89% 2.40% 4.55% 4.54% -
  Horiz. % 119.55% 120.89% 115.15% 111.91% 109.29% 104.54% 100.00%
NOSH 79,823 80,135 80,115 80,000 80,009 80,065 79,951 -0.11%
  QoQ % -0.39% 0.03% 0.14% -0.01% -0.07% 0.14% -
  Horiz. % 99.84% 100.23% 100.20% 100.06% 100.07% 100.14% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 31.43 % 25.77 % 27.83 % 35.06 % 37.92 % 19.61 % 15.52 % 60.00%
  QoQ % 21.96% -7.40% -20.62% -7.54% 93.37% 26.35% -
  Horiz. % 202.51% 166.04% 179.32% 225.90% 244.33% 126.35% 100.00%
ROE 22.27 % 14.73 % 14.15 % 16.71 % 17.67 % 10.88 % 9.59 % 75.27%
  QoQ % 51.19% 4.10% -15.32% -5.43% 62.41% 13.45% -
  Horiz. % 232.22% 153.60% 147.55% 174.24% 184.25% 113.45% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 193.42 157.15 133.19 121.50 116.05 132.06 140.85 23.52%
  QoQ % 23.08% 17.99% 9.62% 4.70% -12.12% -6.24% -
  Horiz. % 137.32% 111.57% 94.56% 86.26% 82.39% 93.76% 100.00%
EPS 60.80 40.50 37.07 42.60 44.00 25.90 21.87 97.59%
  QoQ % 50.12% 9.25% -12.98% -3.18% 69.88% 18.43% -
  Horiz. % 278.01% 185.19% 169.50% 194.79% 201.19% 118.43% 100.00%
DPS 0.00 19.00 0.00 0.00 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.7300 2.7500 2.6200 2.5500 2.4900 2.3800 2.2800 12.75%
  QoQ % -0.73% 4.96% 2.75% 2.41% 4.62% 4.39% -
  Horiz. % 119.74% 120.61% 114.91% 111.84% 109.21% 104.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 93.09 75.93 64.33 58.60 55.98 63.75 67.90 23.39%
  QoQ % 22.60% 18.03% 9.78% 4.68% -12.19% -6.11% -
  Horiz. % 137.10% 111.83% 94.74% 86.30% 82.44% 93.89% 100.00%
EPS 29.26 19.57 17.90 20.55 21.22 12.50 10.54 97.40%
  QoQ % 49.51% 9.33% -12.90% -3.16% 69.76% 18.60% -
  Horiz. % 277.61% 185.67% 169.83% 194.97% 201.33% 118.60% 100.00%
DPS 0.00 9.18 0.00 0.00 0.00 7.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.80% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3138 1.3286 1.2655 1.2299 1.2011 1.1489 1.0990 12.63%
  QoQ % -1.11% 4.99% 2.89% 2.40% 4.54% 4.54% -
  Horiz. % 119.55% 120.89% 115.15% 111.91% 109.29% 104.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.3600 2.3500 2.0700 1.9100 1.8300 1.6700 1.6000 -
P/RPS 1.22 1.50 1.55 1.57 1.58 1.26 1.14 4.62%
  QoQ % -18.67% -3.23% -1.27% -0.63% 25.40% 10.53% -
  Horiz. % 107.02% 131.58% 135.96% 137.72% 138.60% 110.53% 100.00%
P/EPS 3.88 5.80 5.58 4.48 4.16 6.45 7.32 -34.48%
  QoQ % -33.10% 3.94% 24.55% 7.69% -35.50% -11.89% -
  Horiz. % 53.01% 79.23% 76.23% 61.20% 56.83% 88.11% 100.00%
EY 25.76 17.23 17.91 22.30 24.04 15.51 13.67 52.51%
  QoQ % 49.51% -3.80% -19.69% -7.24% 55.00% 13.46% -
  Horiz. % 188.44% 126.04% 131.02% 163.13% 175.86% 113.46% 100.00%
DY 0.00 8.09 0.00 0.00 0.00 8.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.09% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.86 0.85 0.79 0.75 0.73 0.70 0.70 14.70%
  QoQ % 1.18% 7.59% 5.33% 2.74% 4.29% 0.00% -
  Horiz. % 122.86% 121.43% 112.86% 107.14% 104.29% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 28/10/11 23/08/11 06/05/11 10/02/11 04/11/10 26/08/10 07/05/10 -
Price 2.3800 2.2000 2.3100 2.0700 2.0300 1.6700 1.5800 -
P/RPS 1.23 1.40 1.73 1.70 1.75 1.26 1.12 6.44%
  QoQ % -12.14% -19.08% 1.76% -2.86% 38.89% 12.50% -
  Horiz. % 109.82% 125.00% 154.46% 151.79% 156.25% 112.50% 100.00%
P/EPS 3.91 5.43 6.23 4.86 4.61 6.45 7.23 -33.60%
  QoQ % -27.99% -12.84% 28.19% 5.42% -28.53% -10.79% -
  Horiz. % 54.08% 75.10% 86.17% 67.22% 63.76% 89.21% 100.00%
EY 25.54 18.41 16.05 20.58 21.67 15.51 13.84 50.39%
  QoQ % 38.73% 14.70% -22.01% -5.03% 39.72% 12.07% -
  Horiz. % 184.54% 133.02% 115.97% 148.70% 156.58% 112.07% 100.00%
DY 0.00 8.64 0.00 0.00 0.00 8.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.21% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.87 0.80 0.88 0.81 0.82 0.70 0.69 16.69%
  QoQ % 8.75% -9.09% 8.64% -1.22% 17.14% 1.45% -
  Horiz. % 126.09% 115.94% 127.54% 117.39% 118.84% 101.45% 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