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.
 


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
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS