Highlights

[PTARAS] QoQ Quarter Result on 2009-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 05-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -16.00%    YoY -     2,688.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 23,212 21,270 26,354 26,217 31,890 32,035 29,411 -14.59%
  QoQ % 9.13% -19.29% 0.52% -17.79% -0.45% 8.92% -
  Horiz. % 78.92% 72.32% 89.61% 89.14% 108.43% 108.92% 100.00%
PBT 9,896 8,945 5,643 5,172 6,288 6,882 6,109 37.89%
  QoQ % 10.63% 58.51% 9.11% -17.75% -8.63% 12.65% -
  Horiz. % 161.99% 146.42% 92.37% 84.66% 102.93% 112.65% 100.00%
Tax -1,095 -1,320 -1,389 -1,128 -1,474 -644 -1,539 -20.28%
  QoQ % 17.05% 4.97% -23.14% 23.47% -128.88% 58.15% -
  Horiz. % 71.15% 85.77% 90.25% 73.29% 95.78% 41.85% 100.00%
NP 8,801 7,625 4,254 4,044 4,814 6,238 4,570 54.73%
  QoQ % 15.42% 79.24% 5.19% -16.00% -22.83% 36.50% -
  Horiz. % 192.58% 166.85% 93.09% 88.49% 105.34% 136.50% 100.00%
NP to SH 8,801 7,625 4,254 4,044 4,814 6,238 4,570 54.73%
  QoQ % 15.42% 79.24% 5.19% -16.00% -22.83% 36.50% -
  Horiz. % 192.58% 166.85% 93.09% 88.49% 105.34% 136.50% 100.00%
Tax Rate 11.07 % 14.76 % 24.61 % 21.81 % 23.44 % 9.36 % 25.19 % -42.17%
  QoQ % -25.00% -40.02% 12.84% -6.95% 150.43% -62.84% -
  Horiz. % 43.95% 58.59% 97.70% 86.58% 93.05% 37.16% 100.00%
Total Cost 14,411 13,645 22,100 22,173 27,076 25,797 24,841 -30.42%
  QoQ % 5.61% -38.26% -0.33% -18.11% 4.96% 3.85% -
  Horiz. % 58.01% 54.93% 88.97% 89.26% 109.00% 103.85% 100.00%
Net Worth 199,222 191,026 183,002 180,362 180,524 175,143 169,170 11.51%
  QoQ % 4.29% 4.38% 1.46% -0.09% 3.07% 3.53% -
  Horiz. % 117.76% 112.92% 108.18% 106.62% 106.71% 103.53% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 12,039 - - - 7,997 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 123.15% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 199,222 191,026 183,002 180,362 180,524 175,143 169,170 11.51%
  QoQ % 4.29% 4.38% 1.46% -0.09% 3.07% 3.53% -
  Horiz. % 117.76% 112.92% 108.18% 106.62% 106.71% 103.53% 100.00%
NOSH 80,009 80,263 80,264 80,880 80,233 79,974 80,175 -0.14%
  QoQ % -0.32% -0.00% -0.76% 0.81% 0.32% -0.25% -
  Horiz. % 99.79% 100.11% 100.11% 100.88% 100.07% 99.75% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 37.92 % 35.85 % 16.14 % 15.43 % 15.10 % 19.47 % 15.54 % 81.15%
  QoQ % 5.77% 122.12% 4.60% 2.19% -22.44% 25.29% -
  Horiz. % 244.02% 230.69% 103.86% 99.29% 97.17% 125.29% 100.00%
ROE 4.42 % 3.99 % 2.32 % 2.24 % 2.67 % 3.56 % 2.70 % 38.86%
  QoQ % 10.78% 71.98% 3.57% -16.10% -25.00% 31.85% -
  Horiz. % 163.70% 147.78% 85.93% 82.96% 98.89% 131.85% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.01 26.50 32.83 32.41 39.75 40.06 36.68 -14.47%
  QoQ % 9.47% -19.28% 1.30% -18.47% -0.77% 9.21% -
  Horiz. % 79.09% 72.25% 89.50% 88.36% 108.37% 109.21% 100.00%
EPS 11.00 9.50 5.30 5.00 6.00 7.80 5.70 54.94%
  QoQ % 15.79% 79.25% 6.00% -16.67% -23.08% 36.84% -
  Horiz. % 192.98% 166.67% 92.98% 87.72% 105.26% 136.84% 100.00%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.4900 2.3800 2.2800 2.2300 2.2500 2.1900 2.1100 11.66%
  QoQ % 4.62% 4.39% 2.24% -0.89% 2.74% 3.79% -
  Horiz. % 118.01% 112.80% 108.06% 105.69% 106.64% 103.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.99 12.82 15.89 15.81 19.23 19.31 17.73 -14.60%
  QoQ % 9.13% -19.32% 0.51% -17.78% -0.41% 8.91% -
  Horiz. % 78.91% 72.31% 89.62% 89.17% 108.46% 108.91% 100.00%
EPS 5.31 4.60 2.56 2.44 2.90 3.76 2.76 54.63%
  QoQ % 15.43% 79.69% 4.92% -15.86% -22.87% 36.23% -
  Horiz. % 192.39% 166.67% 92.75% 88.41% 105.07% 136.23% 100.00%
DPS 0.00 7.26 0.00 0.00 0.00 4.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.62% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2011 1.1517 1.1033 1.0874 1.0884 1.0559 1.0199 11.51%
  QoQ % 4.29% 4.39% 1.46% -0.09% 3.08% 3.53% -
  Horiz. % 117.77% 112.92% 108.18% 106.62% 106.72% 103.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.8300 1.6700 1.6000 1.3200 1.4100 1.3400 1.1000 -
P/RPS 6.31 6.30 4.87 4.07 3.55 3.35 3.00 64.09%
  QoQ % 0.16% 29.36% 19.66% 14.65% 5.97% 11.67% -
  Horiz. % 210.33% 210.00% 162.33% 135.67% 118.33% 111.67% 100.00%
P/EPS 16.64 17.58 30.19 26.40 23.50 17.18 19.30 -9.41%
  QoQ % -5.35% -41.77% 14.36% 12.34% 36.79% -10.98% -
  Horiz. % 86.22% 91.09% 156.42% 136.79% 121.76% 89.02% 100.00%
EY 6.01 5.69 3.31 3.79 4.26 5.82 5.18 10.41%
  QoQ % 5.62% 71.90% -12.66% -11.03% -26.80% 12.36% -
  Horiz. % 116.02% 109.85% 63.90% 73.17% 82.24% 112.36% 100.00%
DY 0.00 8.98 0.00 0.00 0.00 7.46 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.38% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.70 0.70 0.59 0.63 0.61 0.52 25.35%
  QoQ % 4.29% 0.00% 18.64% -6.35% 3.28% 17.31% -
  Horiz. % 140.38% 134.62% 134.62% 113.46% 121.15% 117.31% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 08/05/09 -
Price 2.0300 1.6700 1.5800 1.6100 1.4800 1.4800 1.2500 -
P/RPS 7.00 6.30 4.81 4.97 3.72 3.69 3.41 61.45%
  QoQ % 11.11% 30.98% -3.22% 33.60% 0.81% 8.21% -
  Horiz. % 205.28% 184.75% 141.06% 145.75% 109.09% 108.21% 100.00%
P/EPS 18.45 17.58 29.81 32.20 24.67 18.97 21.93 -10.87%
  QoQ % 4.95% -41.03% -7.42% 30.52% 30.05% -13.50% -
  Horiz. % 84.13% 80.16% 135.93% 146.83% 112.49% 86.50% 100.00%
EY 5.42 5.69 3.35 3.11 4.05 5.27 4.56 12.20%
  QoQ % -4.75% 69.85% 7.72% -23.21% -23.15% 15.57% -
  Horiz. % 118.86% 124.78% 73.46% 68.20% 88.82% 115.57% 100.00%
DY 0.00 8.98 0.00 0.00 0.00 6.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.84% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.82 0.70 0.69 0.72 0.66 0.68 0.59 24.51%
  QoQ % 17.14% 1.45% -4.17% 9.09% -2.94% 15.25% -
  Horiz. % 138.98% 118.64% 116.95% 122.03% 111.86% 115.25% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
PARTNERS & BROKERS