Highlights

[PTARAS] QoQ Quarter Result on 2009-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     -22.83%    YoY -     831.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 21,270 26,354 26,217 31,890 32,035 29,411 27,548 -15.88%
  QoQ % -19.29% 0.52% -17.79% -0.45% 8.92% 6.76% -
  Horiz. % 77.21% 95.67% 95.17% 115.76% 116.29% 106.76% 100.00%
PBT 8,945 5,643 5,172 6,288 6,882 6,109 1,693 204.28%
  QoQ % 58.51% 9.11% -17.75% -8.63% 12.65% 260.84% -
  Horiz. % 528.35% 333.31% 305.49% 371.41% 406.50% 360.84% 100.00%
Tax -1,320 -1,389 -1,128 -1,474 -644 -1,539 -1,548 -10.10%
  QoQ % 4.97% -23.14% 23.47% -128.88% 58.15% 0.58% -
  Horiz. % 85.27% 89.73% 72.87% 95.22% 41.60% 99.42% 100.00%
NP 7,625 4,254 4,044 4,814 6,238 4,570 145 1,313.84%
  QoQ % 79.24% 5.19% -16.00% -22.83% 36.50% 3,051.72% -
  Horiz. % 5,258.62% 2,933.79% 2,788.97% 3,320.00% 4,302.07% 3,151.72% 100.00%
NP to SH 7,625 4,254 4,044 4,814 6,238 4,570 145 1,313.84%
  QoQ % 79.24% 5.19% -16.00% -22.83% 36.50% 3,051.72% -
  Horiz. % 5,258.62% 2,933.79% 2,788.97% 3,320.00% 4,302.07% 3,151.72% 100.00%
Tax Rate 14.76 % 24.61 % 21.81 % 23.44 % 9.36 % 25.19 % 91.44 % -70.45%
  QoQ % -40.02% 12.84% -6.95% 150.43% -62.84% -72.45% -
  Horiz. % 16.14% 26.91% 23.85% 25.63% 10.24% 27.55% 100.00%
Total Cost 13,645 22,100 22,173 27,076 25,797 24,841 27,403 -37.26%
  QoQ % -38.26% -0.33% -18.11% 4.96% 3.85% -9.35% -
  Horiz. % 49.79% 80.65% 80.91% 98.81% 94.14% 90.65% 100.00%
Net Worth 191,026 183,002 180,362 180,524 175,143 169,170 149,349 17.88%
  QoQ % 4.38% 1.46% -0.09% 3.07% 3.53% 13.27% -
  Horiz. % 127.91% 122.53% 120.76% 120.87% 117.27% 113.27% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,039 - - - 7,997 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.54% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 157.89 % - % - % - % 128.21 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.15% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 191,026 183,002 180,362 180,524 175,143 169,170 149,349 17.88%
  QoQ % 4.38% 1.46% -0.09% 3.07% 3.53% 13.27% -
  Horiz. % 127.91% 122.53% 120.76% 120.87% 117.27% 113.27% 100.00%
NOSH 80,263 80,264 80,880 80,233 79,974 80,175 72,499 7.04%
  QoQ % -0.00% -0.76% 0.81% 0.32% -0.25% 10.59% -
  Horiz. % 110.71% 110.71% 111.56% 110.67% 110.31% 110.59% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 35.85 % 16.14 % 15.43 % 15.10 % 19.47 % 15.54 % 0.53 % 1,572.99%
  QoQ % 122.12% 4.60% 2.19% -22.44% 25.29% 2,832.08% -
  Horiz. % 6,764.15% 3,045.28% 2,911.32% 2,849.06% 3,673.59% 2,932.08% 100.00%
ROE 3.99 % 2.32 % 2.24 % 2.67 % 3.56 % 2.70 % 0.10 % 1,075.57%
  QoQ % 71.98% 3.57% -16.10% -25.00% 31.85% 2,600.00% -
  Horiz. % 3,990.00% 2,320.00% 2,240.00% 2,670.00% 3,560.00% 2,700.00% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.50 32.83 32.41 39.75 40.06 36.68 38.00 -21.41%
  QoQ % -19.28% 1.30% -18.47% -0.77% 9.21% -3.47% -
  Horiz. % 69.74% 86.39% 85.29% 104.61% 105.42% 96.53% 100.00%
EPS 9.50 5.30 5.00 6.00 7.80 5.70 0.20 1,220.89%
  QoQ % 79.25% 6.00% -16.67% -23.08% 36.84% 2,750.00% -
  Horiz. % 4,750.00% 2,650.00% 2,500.00% 3,000.00% 3,900.00% 2,850.00% 100.00%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.3800 2.2800 2.2300 2.2500 2.1900 2.1100 2.0600 10.13%
  QoQ % 4.39% 2.24% -0.89% 2.74% 3.79% 2.43% -
  Horiz. % 115.53% 110.68% 108.25% 109.22% 106.31% 102.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.82 15.89 15.81 19.23 19.31 17.73 16.61 -15.90%
  QoQ % -19.32% 0.51% -17.78% -0.41% 8.91% 6.74% -
  Horiz. % 77.18% 95.67% 95.18% 115.77% 116.26% 106.74% 100.00%
EPS 4.60 2.56 2.44 2.90 3.76 2.76 0.09 1,287.20%
  QoQ % 79.69% 4.92% -15.86% -22.87% 36.23% 2,966.67% -
  Horiz. % 5,111.11% 2,844.44% 2,711.11% 3,222.22% 4,177.78% 3,066.67% 100.00%
DPS 7.26 0.00 0.00 0.00 4.82 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.62% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1517 1.1033 1.0874 1.0884 1.0559 1.0199 0.9004 17.89%
  QoQ % 4.39% 1.46% -0.09% 3.08% 3.53% 13.27% -
  Horiz. % 127.91% 122.53% 120.77% 120.88% 117.27% 113.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.6700 1.6000 1.3200 1.4100 1.3400 1.1000 1.0500 -
P/RPS 6.30 4.87 4.07 3.55 3.35 3.00 2.76 73.62%
  QoQ % 29.36% 19.66% 14.65% 5.97% 11.67% 8.70% -
  Horiz. % 228.26% 176.45% 147.46% 128.62% 121.38% 108.70% 100.00%
P/EPS 17.58 30.19 26.40 23.50 17.18 19.30 525.00 -89.68%
  QoQ % -41.77% 14.36% 12.34% 36.79% -10.98% -96.32% -
  Horiz. % 3.35% 5.75% 5.03% 4.48% 3.27% 3.68% 100.00%
EY 5.69 3.31 3.79 4.26 5.82 5.18 0.19 870.38%
  QoQ % 71.90% -12.66% -11.03% -26.80% 12.36% 2,626.32% -
  Horiz. % 2,994.74% 1,742.11% 1,994.74% 2,242.11% 3,063.16% 2,726.32% 100.00%
DY 8.98 0.00 0.00 0.00 7.46 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.38% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.70 0.59 0.63 0.61 0.52 0.51 23.58%
  QoQ % 0.00% 18.64% -6.35% 3.28% 17.31% 1.96% -
  Horiz. % 137.25% 137.25% 115.69% 123.53% 119.61% 101.96% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 08/05/09 06/02/09 -
Price 1.6700 1.5800 1.6100 1.4800 1.4800 1.2500 1.0300 -
P/RPS 6.30 4.81 4.97 3.72 3.69 3.41 2.71 75.76%
  QoQ % 30.98% -3.22% 33.60% 0.81% 8.21% 25.83% -
  Horiz. % 232.47% 177.49% 183.39% 137.27% 136.16% 125.83% 100.00%
P/EPS 17.58 29.81 32.20 24.67 18.97 21.93 515.00 -89.54%
  QoQ % -41.03% -7.42% 30.52% 30.05% -13.50% -95.74% -
  Horiz. % 3.41% 5.79% 6.25% 4.79% 3.68% 4.26% 100.00%
EY 5.69 3.35 3.11 4.05 5.27 4.56 0.19 870.38%
  QoQ % 69.85% 7.72% -23.21% -23.15% 15.57% 2,300.00% -
  Horiz. % 2,994.74% 1,763.16% 1,636.84% 2,131.58% 2,773.68% 2,400.00% 100.00%
DY 8.98 0.00 0.00 0.00 6.76 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.84% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.69 0.72 0.66 0.68 0.59 0.50 25.22%
  QoQ % 1.45% -4.17% 9.09% -2.94% 15.25% 18.00% -
  Horiz. % 140.00% 138.00% 144.00% 132.00% 136.00% 118.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

171  449  545  1286 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.090.00 
 VC 0.05-0.005 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.65-0.13 
 VIVOCOM 0.0450.00 
 DGSB 0.2150.00 
 HWGB 0.76+0.045 
 LBICAP-WB 0.21+0.005 

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!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS