Highlights

[PTARAS] QoQ Quarter Result on 2009-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 08-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     3,051.72%    YoY -     -40.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 26,217 31,890 32,035 29,411 27,548 41,301 46,163 -31.35%
  QoQ % -17.79% -0.45% 8.92% 6.76% -33.30% -10.53% -
  Horiz. % 56.79% 69.08% 69.40% 63.71% 59.68% 89.47% 100.00%
PBT 5,172 6,288 6,882 6,109 1,693 2,104 3,955 19.53%
  QoQ % -17.75% -8.63% 12.65% 260.84% -19.53% -46.80% -
  Horiz. % 130.77% 158.99% 174.01% 154.46% 42.81% 53.20% 100.00%
Tax -1,128 -1,474 -644 -1,539 -1,548 -1,587 -1,992 -31.48%
  QoQ % 23.47% -128.88% 58.15% 0.58% 2.46% 20.33% -
  Horiz. % 56.63% 74.00% 32.33% 77.26% 77.71% 79.67% 100.00%
NP 4,044 4,814 6,238 4,570 145 517 1,963 61.69%
  QoQ % -16.00% -22.83% 36.50% 3,051.72% -71.95% -73.66% -
  Horiz. % 206.01% 245.24% 317.78% 232.81% 7.39% 26.34% 100.00%
NP to SH 4,044 4,814 6,238 4,570 145 517 1,963 61.69%
  QoQ % -16.00% -22.83% 36.50% 3,051.72% -71.95% -73.66% -
  Horiz. % 206.01% 245.24% 317.78% 232.81% 7.39% 26.34% 100.00%
Tax Rate 21.81 % 23.44 % 9.36 % 25.19 % 91.44 % 75.43 % 50.37 % -42.68%
  QoQ % -6.95% 150.43% -62.84% -72.45% 21.22% 49.75% -
  Horiz. % 43.30% 46.54% 18.58% 50.01% 181.54% 149.75% 100.00%
Total Cost 22,173 27,076 25,797 24,841 27,403 40,784 44,200 -36.79%
  QoQ % -18.11% 4.96% 3.85% -9.35% -32.81% -7.73% -
  Horiz. % 50.17% 61.26% 58.36% 56.20% 62.00% 92.27% 100.00%
Net Worth 180,362 180,524 175,143 169,170 149,349 185,258 168,032 4.82%
  QoQ % -0.09% 3.07% 3.53% 13.27% -19.38% 10.25% -
  Horiz. % 107.34% 107.43% 104.23% 100.68% 88.88% 110.25% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 7,997 - - - 9,422 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.88% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 128.21 % - % - % - % 480.00 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 26.71% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 180,362 180,524 175,143 169,170 149,349 185,258 168,032 4.82%
  QoQ % -0.09% 3.07% 3.53% 13.27% -19.38% 10.25% -
  Horiz. % 107.34% 107.43% 104.23% 100.68% 88.88% 110.25% 100.00%
NOSH 80,880 80,233 79,974 80,175 72,499 86,166 78,520 1.99%
  QoQ % 0.81% 0.32% -0.25% 10.59% -15.86% 9.74% -
  Horiz. % 103.01% 102.18% 101.85% 102.11% 92.33% 109.74% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.43 % 15.10 % 19.47 % 15.54 % 0.53 % 1.25 % 4.25 % 135.67%
  QoQ % 2.19% -22.44% 25.29% 2,832.08% -57.60% -70.59% -
  Horiz. % 363.06% 355.29% 458.12% 365.65% 12.47% 29.41% 100.00%
ROE 2.24 % 2.67 % 3.56 % 2.70 % 0.10 % 0.28 % 1.17 % 54.00%
  QoQ % -16.10% -25.00% 31.85% 2,600.00% -64.29% -76.07% -
  Horiz. % 191.45% 228.21% 304.27% 230.77% 8.55% 23.93% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 32.41 39.75 40.06 36.68 38.00 47.93 58.79 -32.69%
  QoQ % -18.47% -0.77% 9.21% -3.47% -20.72% -18.47% -
  Horiz. % 55.13% 67.61% 68.14% 62.39% 64.64% 81.53% 100.00%
EPS 5.00 6.00 7.80 5.70 0.20 0.60 2.50 58.54%
  QoQ % -16.67% -23.08% 36.84% 2,750.00% -66.67% -76.00% -
  Horiz. % 200.00% 240.00% 312.00% 228.00% 8.00% 24.00% 100.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 12.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.33% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2300 2.2500 2.1900 2.1100 2.0600 2.1500 2.1400 2.78%
  QoQ % -0.89% 2.74% 3.79% 2.43% -4.19% 0.47% -
  Horiz. % 104.21% 105.14% 102.34% 98.60% 96.26% 100.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.81 19.23 19.31 17.73 16.61 24.90 27.83 -31.34%
  QoQ % -17.78% -0.41% 8.91% 6.74% -33.29% -10.53% -
  Horiz. % 56.81% 69.10% 69.39% 63.71% 59.68% 89.47% 100.00%
EPS 2.44 2.90 3.76 2.76 0.09 0.31 1.18 62.09%
  QoQ % -15.86% -22.87% 36.23% 2,966.67% -70.97% -73.73% -
  Horiz. % 206.78% 245.76% 318.64% 233.90% 7.63% 26.27% 100.00%
DPS 0.00 0.00 4.82 0.00 0.00 0.00 5.68 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.86% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0874 1.0884 1.0559 1.0199 0.9004 1.1169 1.0131 4.82%
  QoQ % -0.09% 3.08% 3.53% 13.27% -19.38% 10.25% -
  Horiz. % 107.33% 107.43% 104.22% 100.67% 88.88% 110.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.3200 1.4100 1.3400 1.1000 1.0500 1.3000 1.3400 -
P/RPS 4.07 3.55 3.35 3.00 2.76 2.71 2.28 47.00%
  QoQ % 14.65% 5.97% 11.67% 8.70% 1.85% 18.86% -
  Horiz. % 178.51% 155.70% 146.93% 131.58% 121.05% 118.86% 100.00%
P/EPS 26.40 23.50 17.18 19.30 525.00 216.67 53.60 -37.55%
  QoQ % 12.34% 36.79% -10.98% -96.32% 142.30% 304.24% -
  Horiz. % 49.25% 43.84% 32.05% 36.01% 979.48% 404.24% 100.00%
EY 3.79 4.26 5.82 5.18 0.19 0.46 1.87 59.95%
  QoQ % -11.03% -26.80% 12.36% 2,626.32% -58.70% -75.40% -
  Horiz. % 202.67% 227.81% 311.23% 277.01% 10.16% 24.60% 100.00%
DY 0.00 0.00 7.46 0.00 0.00 0.00 8.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.26% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.59 0.63 0.61 0.52 0.51 0.60 0.63 -4.27%
  QoQ % -6.35% 3.28% 17.31% 1.96% -15.00% -4.76% -
  Horiz. % 93.65% 100.00% 96.83% 82.54% 80.95% 95.24% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 06/11/09 28/08/09 08/05/09 06/02/09 07/11/08 28/08/08 -
Price 1.6100 1.4800 1.4800 1.2500 1.0300 1.1400 1.3700 -
P/RPS 4.97 3.72 3.69 3.41 2.71 2.38 2.33 65.48%
  QoQ % 33.60% 0.81% 8.21% 25.83% 13.87% 2.15% -
  Horiz. % 213.30% 159.66% 158.37% 146.35% 116.31% 102.15% 100.00%
P/EPS 32.20 24.67 18.97 21.93 515.00 190.00 54.80 -29.78%
  QoQ % 30.52% 30.05% -13.50% -95.74% 171.05% 246.72% -
  Horiz. % 58.76% 45.02% 34.62% 40.02% 939.78% 346.72% 100.00%
EY 3.11 4.05 5.27 4.56 0.19 0.53 1.82 42.79%
  QoQ % -23.21% -23.15% 15.57% 2,300.00% -64.15% -70.88% -
  Horiz. % 170.88% 222.53% 289.56% 250.55% 10.44% 29.12% 100.00%
DY 0.00 0.00 6.76 0.00 0.00 0.00 8.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 77.17% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.66 0.68 0.59 0.50 0.53 0.64 8.15%
  QoQ % 9.09% -2.94% 15.25% 18.00% -5.66% -17.19% -
  Horiz. % 112.50% 103.13% 106.25% 92.19% 78.12% 82.81% 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.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
4. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers