Highlights

[PTARAS] QoQ TTM Result on 2010-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     7.17%    YoY -     80.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 101,300 96,225 97,053 105,731 116,496 119,553 120,884 -11.12%
  QoQ % 5.27% -0.85% -8.21% -9.24% -2.56% -1.10% -
  Horiz. % 83.80% 79.60% 80.29% 87.46% 96.37% 98.90% 100.00%
PBT 35,287 34,196 29,656 26,048 23,985 24,451 20,972 41.51%
  QoQ % 3.19% 15.31% 13.85% 8.60% -1.91% 16.59% -
  Horiz. % 168.26% 163.06% 141.41% 124.20% 114.37% 116.59% 100.00%
Tax -5,390 -5,277 -4,932 -5,311 -4,635 -4,785 -5,205 2.36%
  QoQ % -2.14% -7.00% 7.14% -14.58% 3.13% 8.07% -
  Horiz. % 103.55% 101.38% 94.76% 102.04% 89.05% 91.93% 100.00%
NP 29,897 28,919 24,724 20,737 19,350 19,666 15,767 53.26%
  QoQ % 3.38% 16.97% 19.23% 7.17% -1.61% 24.73% -
  Horiz. % 189.62% 183.41% 156.81% 131.52% 122.72% 124.73% 100.00%
NP to SH 29,897 28,919 24,724 20,737 19,350 19,666 15,767 53.26%
  QoQ % 3.38% 16.97% 19.23% 7.17% -1.61% 24.73% -
  Horiz. % 189.62% 183.41% 156.81% 131.52% 122.72% 124.73% 100.00%
Tax Rate 15.27 % 15.43 % 16.63 % 20.39 % 19.32 % 19.57 % 24.82 % -27.68%
  QoQ % -1.04% -7.22% -18.44% 5.54% -1.28% -21.15% -
  Horiz. % 61.52% 62.17% 67.00% 82.15% 77.84% 78.85% 100.00%
Total Cost 71,403 67,306 72,329 84,994 97,146 99,887 105,117 -22.74%
  QoQ % 6.09% -6.94% -14.90% -12.51% -2.74% -4.98% -
  Horiz. % 67.93% 64.03% 68.81% 80.86% 92.42% 95.02% 100.00%
Net Worth 210,889 203,975 199,222 191,026 183,002 180,362 180,524 10.93%
  QoQ % 3.39% 2.39% 4.29% 4.38% 1.46% -0.09% -
  Horiz. % 116.82% 112.99% 110.36% 105.82% 101.37% 99.91% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 12,039 12,039 12,039 12,039 7,997 7,997 7,997 31.39%
  QoQ % 0.00% 0.00% 0.00% 50.54% 0.00% 0.00% -
  Horiz. % 150.54% 150.54% 150.54% 150.54% 100.00% 100.00% 100.00%
Div Payout % 40.27 % 41.63 % 48.70 % 58.06 % 41.33 % 40.67 % 50.72 % -14.27%
  QoQ % -3.27% -14.52% -16.12% 40.48% 1.62% -19.81% -
  Horiz. % 79.40% 82.08% 96.02% 114.47% 81.49% 80.19% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 210,889 203,975 199,222 191,026 183,002 180,362 180,524 10.93%
  QoQ % 3.39% 2.39% 4.29% 4.38% 1.46% -0.09% -
  Horiz. % 116.82% 112.99% 110.36% 105.82% 101.37% 99.91% 100.00%
NOSH 80,492 79,990 80,009 80,263 80,264 80,880 80,233 0.22%
  QoQ % 0.63% -0.02% -0.32% -0.00% -0.76% 0.81% -
  Horiz. % 100.32% 99.70% 99.72% 100.04% 100.04% 100.81% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 29.51 % 30.05 % 25.47 % 19.61 % 16.61 % 16.45 % 13.04 % 72.46%
  QoQ % -1.80% 17.98% 29.88% 18.06% 0.97% 26.15% -
  Horiz. % 226.30% 230.44% 195.32% 150.38% 127.38% 126.15% 100.00%
ROE 14.18 % 14.18 % 12.41 % 10.86 % 10.57 % 10.90 % 8.73 % 38.22%
  QoQ % 0.00% 14.26% 14.27% 2.74% -3.03% 24.86% -
  Horiz. % 162.43% 162.43% 142.15% 124.40% 121.08% 124.86% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 125.85 120.30 121.30 131.73 145.14 147.82 150.67 -11.32%
  QoQ % 4.61% -0.82% -7.92% -9.24% -1.81% -1.89% -
  Horiz. % 83.53% 79.84% 80.51% 87.43% 96.33% 98.11% 100.00%
EPS 37.14 36.15 30.90 25.84 24.11 24.32 19.65 52.93%
  QoQ % 2.74% 16.99% 19.58% 7.18% -0.86% 23.77% -
  Horiz. % 189.01% 183.97% 157.25% 131.50% 122.70% 123.77% 100.00%
DPS 15.00 15.00 15.00 15.00 10.00 10.00 9.97 31.33%
  QoQ % 0.00% 0.00% 0.00% 50.00% 0.00% 0.30% -
  Horiz. % 150.45% 150.45% 150.45% 150.45% 100.30% 100.30% 100.00%
NAPS 2.6200 2.5500 2.4900 2.3800 2.2800 2.2300 2.2500 10.69%
  QoQ % 2.75% 2.41% 4.62% 4.39% 2.24% -0.89% -
  Horiz. % 116.44% 113.33% 110.67% 105.78% 101.33% 99.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 61.07 58.01 58.51 63.75 70.24 72.08 72.88 -11.13%
  QoQ % 5.27% -0.85% -8.22% -9.24% -2.55% -1.10% -
  Horiz. % 83.80% 79.60% 80.28% 87.47% 96.38% 98.90% 100.00%
EPS 18.02 17.44 14.91 12.50 11.67 11.86 9.51 53.19%
  QoQ % 3.33% 16.97% 19.28% 7.11% -1.60% 24.71% -
  Horiz. % 189.48% 183.39% 156.78% 131.44% 122.71% 124.71% 100.00%
DPS 7.26 7.26 7.26 7.26 4.82 4.82 4.82 31.43%
  QoQ % 0.00% 0.00% 0.00% 50.62% 0.00% 0.00% -
  Horiz. % 150.62% 150.62% 150.62% 150.62% 100.00% 100.00% 100.00%
NAPS 1.2715 1.2298 1.2011 1.1517 1.1033 1.0874 1.0884 10.93%
  QoQ % 3.39% 2.39% 4.29% 4.39% 1.46% -0.09% -
  Horiz. % 116.82% 112.99% 110.35% 105.82% 101.37% 99.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.0700 1.9100 1.8300 1.6700 1.6000 1.3200 1.4100 -
P/RPS 1.64 1.59 1.51 1.27 1.10 0.89 0.94 44.97%
  QoQ % 3.14% 5.30% 18.90% 15.45% 23.60% -5.32% -
  Horiz. % 174.47% 169.15% 160.64% 135.11% 117.02% 94.68% 100.00%
P/EPS 5.57 5.28 5.92 6.46 6.64 5.43 7.18 -15.58%
  QoQ % 5.49% -10.81% -8.36% -2.71% 22.28% -24.37% -
  Horiz. % 77.58% 73.54% 82.45% 89.97% 92.48% 75.63% 100.00%
EY 17.94 18.93 16.89 15.47 15.07 18.42 13.94 18.33%
  QoQ % -5.23% 12.08% 9.18% 2.65% -18.19% 32.14% -
  Horiz. % 128.69% 135.80% 121.16% 110.98% 108.11% 132.14% 100.00%
DY 7.25 7.85 8.20 8.98 6.25 7.58 7.07 1.69%
  QoQ % -7.64% -4.27% -8.69% 43.68% -17.55% 7.21% -
  Horiz. % 102.55% 111.03% 115.98% 127.02% 88.40% 107.21% 100.00%
P/NAPS 0.79 0.75 0.73 0.70 0.70 0.59 0.63 16.30%
  QoQ % 5.33% 2.74% 4.29% 0.00% 18.64% -6.35% -
  Horiz. % 125.40% 119.05% 115.87% 111.11% 111.11% 93.65% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 10/02/11 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 -
Price 2.3100 2.0700 2.0300 1.6700 1.5800 1.6100 1.4800 -
P/RPS 1.84 1.72 1.67 1.27 1.09 1.09 0.98 52.25%
  QoQ % 6.98% 2.99% 31.50% 16.51% 0.00% 11.22% -
  Horiz. % 187.76% 175.51% 170.41% 129.59% 111.22% 111.22% 100.00%
P/EPS 6.22 5.73 6.57 6.46 6.55 6.62 7.53 -11.97%
  QoQ % 8.55% -12.79% 1.70% -1.37% -1.06% -12.08% -
  Horiz. % 82.60% 76.10% 87.25% 85.79% 86.99% 87.92% 100.00%
EY 16.08 17.47 15.22 15.47 15.26 15.10 13.28 13.62%
  QoQ % -7.96% 14.78% -1.62% 1.38% 1.06% 13.70% -
  Horiz. % 121.08% 131.55% 114.61% 116.49% 114.91% 113.70% 100.00%
DY 6.49 7.25 7.39 8.98 6.33 6.21 6.73 -2.39%
  QoQ % -10.48% -1.89% -17.71% 41.86% 1.93% -7.73% -
  Horiz. % 96.43% 107.73% 109.81% 133.43% 94.06% 92.27% 100.00%
P/NAPS 0.88 0.81 0.82 0.70 0.69 0.72 0.66 21.16%
  QoQ % 8.64% -1.22% 17.14% 1.45% -4.17% 9.09% -
  Horiz. % 133.33% 122.73% 124.24% 106.06% 104.55% 109.09% 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.
 


 

248  241  542  1257 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.3050.00 
 TANCO 0.075+0.005 
 AAX 0.18+0.015 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers