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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers