Highlights

[PTARAS] QoQ Quarter Result on 2010-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 04-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     15.42%    YoY -     82.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 45,906 31,429 25,389 23,212 21,270 26,354 26,217 45.42%
  QoQ % 46.06% 23.79% 9.38% 9.13% -19.29% 0.52% -
  Horiz. % 175.10% 119.88% 96.84% 88.54% 81.13% 100.52% 100.00%
PBT 13,315 6,734 9,712 9,896 8,945 5,643 5,172 88.17%
  QoQ % 97.73% -30.66% -1.86% 10.63% 58.51% 9.11% -
  Horiz. % 257.44% 130.20% 187.78% 191.34% 172.95% 109.11% 100.00%
Tax -3,132 -1,502 -1,473 -1,095 -1,320 -1,389 -1,128 97.92%
  QoQ % -108.52% -1.97% -34.52% 17.05% 4.97% -23.14% -
  Horiz. % 277.66% 133.16% 130.59% 97.07% 117.02% 123.14% 100.00%
NP 10,183 5,232 8,239 8,801 7,625 4,254 4,044 85.40%
  QoQ % 94.63% -36.50% -6.39% 15.42% 79.24% 5.19% -
  Horiz. % 251.81% 129.38% 203.73% 217.63% 188.55% 105.19% 100.00%
NP to SH 10,183 5,232 8,239 8,801 7,625 4,254 4,044 85.40%
  QoQ % 94.63% -36.50% -6.39% 15.42% 79.24% 5.19% -
  Horiz. % 251.81% 129.38% 203.73% 217.63% 188.55% 105.19% 100.00%
Tax Rate 23.52 % 22.30 % 15.17 % 11.07 % 14.76 % 24.61 % 21.81 % 5.18%
  QoQ % 5.47% 47.00% 37.04% -25.00% -40.02% 12.84% -
  Horiz. % 107.84% 102.25% 69.56% 50.76% 67.68% 112.84% 100.00%
Total Cost 35,723 26,197 17,150 14,411 13,645 22,100 22,173 37.55%
  QoQ % 36.36% 52.75% 19.01% 5.61% -38.26% -0.33% -
  Horiz. % 161.11% 118.15% 77.35% 64.99% 61.54% 99.67% 100.00%
Net Worth 220,498 210,889 203,975 199,222 191,026 183,002 180,362 14.38%
  QoQ % 4.56% 3.39% 2.39% 4.29% 4.38% 1.46% -
  Horiz. % 122.25% 116.93% 113.09% 110.46% 105.91% 101.46% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 15,234 - - - 12,039 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.54% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 149.61 % - % - % - % 157.89 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.76% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 220,498 210,889 203,975 199,222 191,026 183,002 180,362 14.38%
  QoQ % 4.56% 3.39% 2.39% 4.29% 4.38% 1.46% -
  Horiz. % 122.25% 116.93% 113.09% 110.46% 105.91% 101.46% 100.00%
NOSH 80,181 80,492 79,990 80,009 80,263 80,264 80,880 -0.58%
  QoQ % -0.39% 0.63% -0.02% -0.32% -0.00% -0.76% -
  Horiz. % 99.14% 99.52% 98.90% 98.92% 99.24% 99.24% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 22.18 % 16.65 % 32.45 % 37.92 % 35.85 % 16.14 % 15.43 % 27.45%
  QoQ % 33.21% -48.69% -14.43% 5.77% 122.12% 4.60% -
  Horiz. % 143.75% 107.91% 210.30% 245.76% 232.34% 104.60% 100.00%
ROE 4.62 % 2.48 % 4.04 % 4.42 % 3.99 % 2.32 % 2.24 % 62.25%
  QoQ % 86.29% -38.61% -8.60% 10.78% 71.98% 3.57% -
  Horiz. % 206.25% 110.71% 180.36% 197.32% 178.12% 103.57% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 57.25 39.05 31.74 29.01 26.50 32.83 32.41 46.28%
  QoQ % 46.61% 23.03% 9.41% 9.47% -19.28% 1.30% -
  Horiz. % 176.64% 120.49% 97.93% 89.51% 81.76% 101.30% 100.00%
EPS 12.70 6.50 10.30 11.00 9.50 5.30 5.00 86.48%
  QoQ % 95.38% -36.89% -6.36% 15.79% 79.25% 6.00% -
  Horiz. % 254.00% 130.00% 206.00% 220.00% 190.00% 106.00% 100.00%
DPS 19.00 0.00 0.00 0.00 15.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.7500 2.6200 2.5500 2.4900 2.3800 2.2800 2.2300 15.04%
  QoQ % 4.96% 2.75% 2.41% 4.62% 4.39% 2.24% -
  Horiz. % 123.32% 117.49% 114.35% 111.66% 106.73% 102.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.68 18.95 15.31 13.99 12.82 15.89 15.81 45.41%
  QoQ % 46.07% 23.78% 9.44% 9.13% -19.32% 0.51% -
  Horiz. % 175.08% 119.86% 96.84% 88.49% 81.09% 100.51% 100.00%
EPS 6.14 3.15 4.97 5.31 4.60 2.56 2.44 85.32%
  QoQ % 94.92% -36.62% -6.40% 15.43% 79.69% 4.92% -
  Horiz. % 251.64% 129.10% 203.69% 217.62% 188.52% 104.92% 100.00%
DPS 9.18 0.00 0.00 0.00 7.26 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.45% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3294 1.2715 1.2298 1.2011 1.1517 1.1033 1.0874 14.38%
  QoQ % 4.55% 3.39% 2.39% 4.29% 4.39% 1.46% -
  Horiz. % 122.25% 116.93% 113.10% 110.46% 105.91% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.3500 2.0700 1.9100 1.8300 1.6700 1.6000 1.3200 -
P/RPS 4.10 5.30 6.02 6.31 6.30 4.87 4.07 0.49%
  QoQ % -22.64% -11.96% -4.60% 0.16% 29.36% 19.66% -
  Horiz. % 100.74% 130.22% 147.91% 155.04% 154.79% 119.66% 100.00%
P/EPS 18.50 31.85 18.54 16.64 17.58 30.19 26.40 -21.16%
  QoQ % -41.92% 71.79% 11.42% -5.35% -41.77% 14.36% -
  Horiz. % 70.08% 120.64% 70.23% 63.03% 66.59% 114.36% 100.00%
EY 5.40 3.14 5.39 6.01 5.69 3.31 3.79 26.70%
  QoQ % 71.97% -41.74% -10.32% 5.62% 71.90% -12.66% -
  Horiz. % 142.48% 82.85% 142.22% 158.58% 150.13% 87.34% 100.00%
DY 8.09 0.00 0.00 0.00 8.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.09% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.85 0.79 0.75 0.73 0.70 0.70 0.59 27.64%
  QoQ % 7.59% 5.33% 2.74% 4.29% 0.00% 18.64% -
  Horiz. % 144.07% 133.90% 127.12% 123.73% 118.64% 118.64% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 06/05/11 10/02/11 04/11/10 26/08/10 07/05/10 05/02/10 -
Price 2.2000 2.3100 2.0700 2.0300 1.6700 1.5800 1.6100 -
P/RPS 3.84 5.92 6.52 7.00 6.30 4.81 4.97 -15.84%
  QoQ % -35.14% -9.20% -6.86% 11.11% 30.98% -3.22% -
  Horiz. % 77.26% 119.11% 131.19% 140.85% 126.76% 96.78% 100.00%
P/EPS 17.32 35.54 20.10 18.45 17.58 29.81 32.20 -33.94%
  QoQ % -51.27% 76.82% 8.94% 4.95% -41.03% -7.42% -
  Horiz. % 53.79% 110.37% 62.42% 57.30% 54.60% 92.58% 100.00%
EY 5.77 2.81 4.98 5.42 5.69 3.35 3.11 51.16%
  QoQ % 105.34% -43.57% -8.12% -4.75% 69.85% 7.72% -
  Horiz. % 185.53% 90.35% 160.13% 174.28% 182.96% 107.72% 100.00%
DY 8.64 0.00 0.00 0.00 8.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.80 0.88 0.81 0.82 0.70 0.69 0.72 7.30%
  QoQ % -9.09% 8.64% -1.22% 17.14% 1.45% -4.17% -
  Horiz. % 111.11% 122.22% 112.50% 113.89% 97.22% 95.83% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers