Highlights

[PTARAS] QoQ Annualized Quarter Result on 2010-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -1.32%    YoY -     150.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 97,202 92,848 105,731 112,614 116,214 127,560 130,295 -17.70%
  QoQ % 4.69% -12.18% -6.11% -3.10% -8.89% -2.10% -
  Horiz. % 74.60% 71.26% 81.15% 86.43% 89.19% 97.90% 100.00%
PBT 39,216 39,584 26,048 22,804 22,920 25,152 16,788 75.78%
  QoQ % -0.93% 51.97% 14.23% -0.51% -8.87% 49.82% -
  Horiz. % 233.60% 235.79% 155.16% 135.84% 136.53% 149.82% 100.00%
Tax -5,136 -4,380 -5,311 -5,321 -5,204 -5,896 -5,318 -2.29%
  QoQ % -17.26% 17.53% 0.19% -2.25% 11.74% -10.87% -
  Horiz. % 96.58% 82.36% 99.87% 100.06% 97.86% 110.87% 100.00%
NP 34,080 35,204 20,737 17,482 17,716 19,256 11,470 106.27%
  QoQ % -3.19% 69.76% 18.61% -1.32% -8.00% 67.88% -
  Horiz. % 297.12% 306.92% 180.79% 152.42% 154.46% 167.88% 100.00%
NP to SH 34,080 35,204 20,737 17,482 17,716 19,256 11,470 106.27%
  QoQ % -3.19% 69.76% 18.61% -1.32% -8.00% 67.88% -
  Horiz. % 297.12% 306.92% 180.79% 152.42% 154.46% 167.88% 100.00%
Tax Rate 13.10 % 11.07 % 20.39 % 23.34 % 22.71 % 23.44 % 31.68 % -44.41%
  QoQ % 18.34% -45.71% -12.64% 2.77% -3.11% -26.01% -
  Horiz. % 41.35% 34.94% 64.36% 73.67% 71.69% 73.99% 100.00%
Total Cost 63,122 57,644 84,994 95,132 98,498 108,304 118,825 -34.33%
  QoQ % 9.50% -32.18% -10.66% -3.42% -9.05% -8.85% -
  Horiz. % 53.12% 48.51% 71.53% 80.06% 82.89% 91.15% 100.00%
Net Worth 204,000 199,222 190,556 182,288 179,575 180,524 175,659 10.46%
  QoQ % 2.40% 4.55% 4.54% 1.51% -0.53% 2.77% -
  Horiz. % 116.13% 113.41% 108.48% 103.77% 102.23% 102.77% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 12,009 - - - 8,020 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 82.83% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 204,000 199,222 190,556 182,288 179,575 180,524 175,659 10.46%
  QoQ % 2.40% 4.55% 4.54% 1.51% -0.53% 2.77% -
  Horiz. % 116.13% 113.41% 108.48% 103.77% 102.23% 102.77% 100.00%
NOSH 80,000 80,009 80,065 79,951 80,527 80,233 80,209 -0.17%
  QoQ % -0.01% -0.07% 0.14% -0.72% 0.37% 0.03% -
  Horiz. % 99.74% 99.75% 99.82% 99.68% 100.40% 100.03% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 35.06 % 37.92 % 19.61 % 15.52 % 15.24 % 15.10 % 8.80 % 150.68%
  QoQ % -7.54% 93.37% 26.35% 1.84% 0.93% 71.59% -
  Horiz. % 398.41% 430.91% 222.84% 176.36% 173.18% 171.59% 100.00%
ROE 16.71 % 17.67 % 10.88 % 9.59 % 9.87 % 10.67 % 6.53 % 86.77%
  QoQ % -5.43% 62.41% 13.45% -2.84% -7.50% 63.40% -
  Horiz. % 255.90% 270.60% 166.62% 146.86% 151.15% 163.40% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 121.50 116.05 132.06 140.85 144.32 158.99 162.44 -17.56%
  QoQ % 4.70% -12.12% -6.24% -2.40% -9.23% -2.12% -
  Horiz. % 74.80% 71.44% 81.30% 86.71% 88.85% 97.88% 100.00%
EPS 42.60 44.00 25.90 21.87 22.00 24.00 14.30 106.63%
  QoQ % -3.18% 69.88% 18.43% -0.59% -8.33% 67.83% -
  Horiz. % 297.90% 307.69% 181.12% 152.94% 153.85% 167.83% 100.00%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.5500 2.4900 2.3800 2.2800 2.2300 2.2500 2.1900 10.65%
  QoQ % 2.41% 4.62% 4.39% 2.24% -0.89% 2.74% -
  Horiz. % 116.44% 113.70% 108.68% 104.11% 101.83% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 58.60 55.98 63.75 67.90 70.07 76.91 78.55 -17.70%
  QoQ % 4.68% -12.19% -6.11% -3.10% -8.89% -2.09% -
  Horiz. % 74.60% 71.27% 81.16% 86.44% 89.20% 97.91% 100.00%
EPS 20.55 21.22 12.50 10.54 10.68 11.61 6.92 106.19%
  QoQ % -3.16% 69.76% 18.60% -1.31% -8.01% 67.77% -
  Horiz. % 296.97% 306.65% 180.64% 152.31% 154.34% 167.77% 100.00%
DPS 0.00 0.00 7.24 0.00 0.00 0.00 4.84 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.59% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2299 1.2011 1.1489 1.0990 1.0827 1.0884 1.0591 10.45%
  QoQ % 2.40% 4.54% 4.54% 1.51% -0.52% 2.77% -
  Horiz. % 116.13% 113.41% 108.48% 103.77% 102.23% 102.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.9100 1.8300 1.6700 1.6000 1.3200 1.4100 1.3400 -
P/RPS 1.57 1.58 1.26 1.14 0.91 0.89 0.82 54.01%
  QoQ % -0.63% 25.40% 10.53% 25.27% 2.25% 8.54% -
  Horiz. % 191.46% 192.68% 153.66% 139.02% 110.98% 108.54% 100.00%
P/EPS 4.48 4.16 6.45 7.32 6.00 5.88 9.37 -38.77%
  QoQ % 7.69% -35.50% -11.89% 22.00% 2.04% -37.25% -
  Horiz. % 47.81% 44.40% 68.84% 78.12% 64.03% 62.75% 100.00%
EY 22.30 24.04 15.51 13.67 16.67 17.02 10.67 63.25%
  QoQ % -7.24% 55.00% 13.46% -18.00% -2.06% 59.51% -
  Horiz. % 209.00% 225.30% 145.36% 128.12% 156.23% 159.51% 100.00%
DY 0.00 0.00 8.98 0.00 0.00 0.00 7.46 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.38% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.75 0.73 0.70 0.70 0.59 0.63 0.61 14.72%
  QoQ % 2.74% 4.29% 0.00% 18.64% -6.35% 3.28% -
  Horiz. % 122.95% 119.67% 114.75% 114.75% 96.72% 103.28% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 10/02/11 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 -
Price 2.0700 2.0300 1.6700 1.5800 1.6100 1.4800 1.4800 -
P/RPS 1.70 1.75 1.26 1.12 1.12 0.93 0.91 51.51%
  QoQ % -2.86% 38.89% 12.50% 0.00% 20.43% 2.20% -
  Horiz. % 186.81% 192.31% 138.46% 123.08% 123.08% 102.20% 100.00%
P/EPS 4.86 4.61 6.45 7.23 7.32 6.17 10.35 -39.50%
  QoQ % 5.42% -28.53% -10.79% -1.23% 18.64% -40.39% -
  Horiz. % 46.96% 44.54% 62.32% 69.86% 70.72% 59.61% 100.00%
EY 20.58 21.67 15.51 13.84 13.66 16.22 9.66 65.34%
  QoQ % -5.03% 39.72% 12.07% 1.32% -15.78% 67.91% -
  Horiz. % 213.04% 224.33% 160.56% 143.27% 141.41% 167.91% 100.00%
DY 0.00 0.00 8.98 0.00 0.00 0.00 6.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.84% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.82 0.70 0.69 0.72 0.66 0.68 12.33%
  QoQ % -1.22% 17.14% 1.45% -4.17% 9.09% -2.94% -
  Horiz. % 119.12% 120.59% 102.94% 101.47% 105.88% 97.06% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS