Highlights

[PTARAS] QoQ Annualized Quarter Result on 2011-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -12.86%    YoY -     69.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 182,096 154,396 125,936 106,706 97,202 92,848 105,731 43.54%
  QoQ % 17.94% 22.60% 18.02% 9.78% 4.69% -12.18% -
  Horiz. % 172.23% 146.03% 119.11% 100.92% 91.93% 87.82% 100.00%
PBT 63,046 59,144 39,657 35,122 39,216 39,584 26,048 79.98%
  QoQ % 6.60% 49.14% 12.91% -10.44% -0.93% 51.97% -
  Horiz. % 242.04% 227.06% 152.25% 134.84% 150.55% 151.97% 100.00%
Tax -12,716 -10,616 -7,202 -5,426 -5,136 -4,380 -5,311 78.69%
  QoQ % -19.78% -47.40% -32.72% -5.66% -17.26% 17.53% -
  Horiz. % 239.43% 199.89% 135.61% 102.18% 96.70% 82.47% 100.00%
NP 50,330 48,528 32,455 29,696 34,080 35,204 20,737 80.31%
  QoQ % 3.71% 49.52% 9.29% -12.86% -3.19% 69.76% -
  Horiz. % 242.71% 234.02% 156.51% 143.20% 164.34% 169.76% 100.00%
NP to SH 50,330 48,528 32,455 29,696 34,080 35,204 20,737 80.31%
  QoQ % 3.71% 49.52% 9.29% -12.86% -3.19% 69.76% -
  Horiz. % 242.71% 234.02% 156.51% 143.20% 164.34% 169.76% 100.00%
Tax Rate 20.17 % 17.95 % 18.16 % 15.45 % 13.10 % 11.07 % 20.39 % -0.72%
  QoQ % 12.37% -1.16% 17.54% 17.94% 18.34% -45.71% -
  Horiz. % 98.92% 88.03% 89.06% 75.77% 64.25% 54.29% 100.00%
Total Cost 131,766 105,868 93,481 77,010 63,122 57,644 84,994 33.84%
  QoQ % 24.46% 13.25% 21.39% 22.00% 9.50% -32.18% -
  Horiz. % 155.03% 124.56% 109.99% 90.61% 74.27% 67.82% 100.00%
Net Worth 159,883 217,918 220,373 209,901 204,000 199,222 190,556 -11.01%
  QoQ % -26.63% -1.11% 4.99% 2.89% 2.40% 4.55% -
  Horiz. % 83.90% 114.36% 115.65% 110.15% 107.06% 104.55% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 15,225 - - - 12,009 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 80.99% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 159,883 217,918 220,373 209,901 204,000 199,222 190,556 -11.01%
  QoQ % -26.63% -1.11% 4.99% 2.89% 2.40% 4.55% -
  Horiz. % 83.90% 114.36% 115.65% 110.15% 107.06% 104.55% 100.00%
NOSH 79,941 79,823 80,135 80,115 80,000 80,009 80,065 -0.10%
  QoQ % 0.15% -0.39% 0.03% 0.14% -0.01% -0.07% -
  Horiz. % 99.85% 99.70% 100.09% 100.06% 99.92% 99.93% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 27.64 % 31.43 % 25.77 % 27.83 % 35.06 % 37.92 % 19.61 % 25.63%
  QoQ % -12.06% 21.96% -7.40% -20.62% -7.54% 93.37% -
  Horiz. % 140.95% 160.28% 131.41% 141.92% 178.79% 193.37% 100.00%
ROE 31.48 % 22.27 % 14.73 % 14.15 % 16.71 % 17.67 % 10.88 % 102.66%
  QoQ % 41.36% 51.19% 4.10% -15.32% -5.43% 62.41% -
  Horiz. % 289.34% 204.69% 135.39% 130.06% 153.58% 162.41% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 227.79 193.42 157.15 133.19 121.50 116.05 132.06 43.68%
  QoQ % 17.77% 23.08% 17.99% 9.62% 4.70% -12.12% -
  Horiz. % 172.49% 146.46% 119.00% 100.86% 92.00% 87.88% 100.00%
EPS 62.80 60.80 40.50 37.07 42.60 44.00 25.90 80.19%
  QoQ % 3.29% 50.12% 9.25% -12.98% -3.18% 69.88% -
  Horiz. % 242.47% 234.75% 156.37% 143.13% 164.48% 169.88% 100.00%
DPS 0.00 0.00 19.00 0.00 0.00 0.00 15.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.67% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0000 2.7300 2.7500 2.6200 2.5500 2.4900 2.3800 -10.92%
  QoQ % -26.74% -0.73% 4.96% 2.75% 2.41% 4.62% -
  Horiz. % 84.03% 114.71% 115.55% 110.08% 107.14% 104.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 109.79 93.09 75.93 64.33 58.60 55.98 63.75 43.54%
  QoQ % 17.94% 22.60% 18.03% 9.78% 4.68% -12.19% -
  Horiz. % 172.22% 146.02% 119.11% 100.91% 91.92% 87.81% 100.00%
EPS 30.34 29.26 19.57 17.90 20.55 21.22 12.50 80.32%
  QoQ % 3.69% 49.51% 9.33% -12.90% -3.16% 69.76% -
  Horiz. % 242.72% 234.08% 156.56% 143.20% 164.40% 169.76% 100.00%
DPS 0.00 0.00 9.18 0.00 0.00 0.00 7.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.80% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9639 1.3138 1.3286 1.2655 1.2299 1.2011 1.1489 -11.02%
  QoQ % -26.63% -1.11% 4.99% 2.89% 2.40% 4.54% -
  Horiz. % 83.90% 114.35% 115.64% 110.15% 107.05% 104.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.1700 2.3600 2.3500 2.0700 1.9100 1.8300 1.6700 -
P/RPS 0.95 1.22 1.50 1.55 1.57 1.58 1.26 -17.12%
  QoQ % -22.13% -18.67% -3.23% -1.27% -0.63% 25.40% -
  Horiz. % 75.40% 96.83% 119.05% 123.02% 124.60% 125.40% 100.00%
P/EPS 3.45 3.88 5.80 5.58 4.48 4.16 6.45 -34.03%
  QoQ % -11.08% -33.10% 3.94% 24.55% 7.69% -35.50% -
  Horiz. % 53.49% 60.16% 89.92% 86.51% 69.46% 64.50% 100.00%
EY 29.01 25.76 17.23 17.91 22.30 24.04 15.51 51.63%
  QoQ % 12.62% 49.51% -3.80% -19.69% -7.24% 55.00% -
  Horiz. % 187.04% 166.09% 111.09% 115.47% 143.78% 155.00% 100.00%
DY 0.00 0.00 8.09 0.00 0.00 0.00 8.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 90.09% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.09 0.86 0.85 0.79 0.75 0.73 0.70 34.24%
  QoQ % 26.74% 1.18% 7.59% 5.33% 2.74% 4.29% -
  Horiz. % 155.71% 122.86% 121.43% 112.86% 107.14% 104.29% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 28/10/11 23/08/11 06/05/11 10/02/11 04/11/10 26/08/10 -
Price 2.5300 2.3800 2.2000 2.3100 2.0700 2.0300 1.6700 -
P/RPS 1.11 1.23 1.40 1.73 1.70 1.75 1.26 -8.08%
  QoQ % -9.76% -12.14% -19.08% 1.76% -2.86% 38.89% -
  Horiz. % 88.10% 97.62% 111.11% 137.30% 134.92% 138.89% 100.00%
P/EPS 4.02 3.91 5.43 6.23 4.86 4.61 6.45 -26.97%
  QoQ % 2.81% -27.99% -12.84% 28.19% 5.42% -28.53% -
  Horiz. % 62.33% 60.62% 84.19% 96.59% 75.35% 71.47% 100.00%
EY 24.88 25.54 18.41 16.05 20.58 21.67 15.51 36.92%
  QoQ % -2.58% 38.73% 14.70% -22.01% -5.03% 39.72% -
  Horiz. % 160.41% 164.67% 118.70% 103.48% 132.69% 139.72% 100.00%
DY 0.00 0.00 8.64 0.00 0.00 0.00 8.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.21% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.27 0.87 0.80 0.88 0.81 0.82 0.70 48.59%
  QoQ % 45.98% 8.75% -9.09% 8.64% -1.22% 17.14% -
  Horiz. % 181.43% 124.29% 114.29% 125.71% 115.71% 117.14% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers