Highlights

[PTARAS] QoQ TTM Result on 2011-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     8.56%    YoY -     56.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 182,018 168,383 141,323 125,936 101,300 96,225 97,053 52.02%
  QoQ % 8.10% 19.15% 12.22% 24.32% 5.27% -0.85% -
  Horiz. % 187.54% 173.50% 145.61% 129.76% 104.38% 99.15% 100.00%
PBT 55,830 51,572 44,547 39,657 35,287 34,196 29,656 52.41%
  QoQ % 8.26% 15.77% 12.33% 12.38% 3.19% 15.31% -
  Horiz. % 188.26% 173.90% 150.21% 133.72% 118.99% 115.31% 100.00%
Tax -11,529 -10,992 -8,761 -7,202 -5,390 -5,277 -4,932 76.04%
  QoQ % -4.89% -25.47% -21.65% -33.62% -2.14% -7.00% -
  Horiz. % 233.76% 222.87% 177.64% 146.03% 109.29% 107.00% 100.00%
NP 44,301 40,580 35,786 32,455 29,897 28,919 24,724 47.47%
  QoQ % 9.17% 13.40% 10.26% 8.56% 3.38% 16.97% -
  Horiz. % 179.18% 164.13% 144.74% 131.27% 120.92% 116.97% 100.00%
NP to SH 44,301 40,580 35,786 32,455 29,897 28,919 24,724 47.47%
  QoQ % 9.17% 13.40% 10.26% 8.56% 3.38% 16.97% -
  Horiz. % 179.18% 164.13% 144.74% 131.27% 120.92% 116.97% 100.00%
Tax Rate 20.65 % 21.31 % 19.67 % 18.16 % 15.27 % 15.43 % 16.63 % 15.51%
  QoQ % -3.10% 8.34% 8.31% 18.93% -1.04% -7.22% -
  Horiz. % 124.17% 128.14% 118.28% 109.20% 91.82% 92.78% 100.00%
Total Cost 137,717 127,803 105,537 93,481 71,403 67,306 72,329 53.56%
  QoQ % 7.76% 21.10% 12.90% 30.92% 6.09% -6.94% -
  Horiz. % 190.40% 176.70% 145.91% 129.24% 98.72% 93.06% 100.00%
Net Worth 161,041 159,862 217,918 220,498 210,889 203,975 199,222 -13.21%
  QoQ % 0.74% -26.64% -1.17% 4.56% 3.39% 2.39% -
  Horiz. % 80.83% 80.24% 109.38% 110.68% 105.86% 102.39% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 21,273 15,234 15,234 15,234 12,039 12,039 12,039 46.11%
  QoQ % 39.64% 0.00% 0.00% 26.54% 0.00% 0.00% -
  Horiz. % 176.70% 126.54% 126.54% 126.54% 100.00% 100.00% 100.00%
Div Payout % 48.02 % 37.54 % 42.57 % 46.94 % 40.27 % 41.63 % 48.70 % -0.93%
  QoQ % 27.92% -11.82% -9.31% 16.56% -3.27% -14.52% -
  Horiz. % 98.60% 77.08% 87.41% 96.39% 82.69% 85.48% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 161,041 159,862 217,918 220,498 210,889 203,975 199,222 -13.21%
  QoQ % 0.74% -26.64% -1.17% 4.56% 3.39% 2.39% -
  Horiz. % 80.83% 80.24% 109.38% 110.68% 105.86% 102.39% 100.00%
NOSH 80,520 79,931 79,823 80,181 80,492 79,990 80,009 0.43%
  QoQ % 0.74% 0.13% -0.45% -0.39% 0.63% -0.02% -
  Horiz. % 100.64% 99.90% 99.77% 100.21% 100.60% 99.98% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 24.34 % 24.10 % 25.32 % 25.77 % 29.51 % 30.05 % 25.47 % -2.98%
  QoQ % 1.00% -4.82% -1.75% -12.67% -1.80% 17.98% -
  Horiz. % 95.56% 94.62% 99.41% 101.18% 115.86% 117.98% 100.00%
ROE 27.51 % 25.38 % 16.42 % 14.72 % 14.18 % 14.18 % 12.41 % 69.93%
  QoQ % 8.39% 54.57% 11.55% 3.81% 0.00% 14.26% -
  Horiz. % 221.68% 204.51% 132.31% 118.61% 114.26% 114.26% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 226.05 210.66 177.04 157.06 125.85 120.30 121.30 51.38%
  QoQ % 7.31% 18.99% 12.72% 24.80% 4.61% -0.82% -
  Horiz. % 186.36% 173.67% 145.95% 129.48% 103.75% 99.18% 100.00%
EPS 55.02 50.77 44.83 40.48 37.14 36.15 30.90 46.86%
  QoQ % 8.37% 13.25% 10.75% 8.99% 2.74% 16.99% -
  Horiz. % 178.06% 164.30% 145.08% 131.00% 120.19% 116.99% 100.00%
DPS 26.50 19.00 19.00 19.00 15.00 15.00 15.00 46.09%
  QoQ % 39.47% 0.00% 0.00% 26.67% 0.00% 0.00% -
  Horiz. % 176.67% 126.67% 126.67% 126.67% 100.00% 100.00% 100.00%
NAPS 2.0000 2.0000 2.7300 2.7500 2.6200 2.5500 2.4900 -13.58%
  QoQ % 0.00% -26.74% -0.73% 4.96% 2.75% 2.41% -
  Horiz. % 80.32% 80.32% 109.64% 110.44% 105.22% 102.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 109.74 101.52 85.20 75.93 61.07 58.01 58.51 52.03%
  QoQ % 8.10% 19.15% 12.21% 24.33% 5.27% -0.85% -
  Horiz. % 187.56% 173.51% 145.62% 129.77% 104.38% 99.15% 100.00%
EPS 26.71 24.47 21.58 19.57 18.02 17.44 14.91 47.45%
  QoQ % 9.15% 13.39% 10.27% 8.60% 3.33% 16.97% -
  Horiz. % 179.14% 164.12% 144.74% 131.25% 120.86% 116.97% 100.00%
DPS 12.83 9.18 9.18 9.18 7.26 7.26 7.26 46.12%
  QoQ % 39.76% 0.00% 0.00% 26.45% 0.00% 0.00% -
  Horiz. % 176.72% 126.45% 126.45% 126.45% 100.00% 100.00% 100.00%
NAPS 0.9709 0.9638 1.3138 1.3294 1.2715 1.2298 1.2011 -13.21%
  QoQ % 0.74% -26.64% -1.17% 4.55% 3.39% 2.39% -
  Horiz. % 80.83% 80.24% 109.38% 110.68% 105.86% 102.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.5800 2.1700 2.3600 2.3500 2.0700 1.9100 1.8300 -
P/RPS 1.14 1.03 1.33 1.50 1.64 1.59 1.51 -17.07%
  QoQ % 10.68% -22.56% -11.33% -8.54% 3.14% 5.30% -
  Horiz. % 75.50% 68.21% 88.08% 99.34% 108.61% 105.30% 100.00%
P/EPS 4.69 4.27 5.26 5.81 5.57 5.28 5.92 -14.37%
  QoQ % 9.84% -18.82% -9.47% 4.31% 5.49% -10.81% -
  Horiz. % 79.22% 72.13% 88.85% 98.14% 94.09% 89.19% 100.00%
EY 21.32 23.40 19.00 17.22 17.94 18.93 16.89 16.78%
  QoQ % -8.89% 23.16% 10.34% -4.01% -5.23% 12.08% -
  Horiz. % 126.23% 138.54% 112.49% 101.95% 106.22% 112.08% 100.00%
DY 10.27 8.76 8.05 8.09 7.25 7.85 8.20 16.17%
  QoQ % 17.24% 8.82% -0.49% 11.59% -7.64% -4.27% -
  Horiz. % 125.24% 106.83% 98.17% 98.66% 88.41% 95.73% 100.00%
P/NAPS 1.29 1.09 0.86 0.85 0.79 0.75 0.73 46.11%
  QoQ % 18.35% 26.74% 1.18% 7.59% 5.33% 2.74% -
  Horiz. % 176.71% 149.32% 117.81% 116.44% 108.22% 102.74% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 21/02/12 28/10/11 23/08/11 06/05/11 10/02/11 04/11/10 -
Price 2.7900 2.5300 2.3800 2.2000 2.3100 2.0700 2.0300 -
P/RPS 1.23 1.20 1.34 1.40 1.84 1.72 1.67 -18.43%
  QoQ % 2.50% -10.45% -4.29% -23.91% 6.98% 2.99% -
  Horiz. % 73.65% 71.86% 80.24% 83.83% 110.18% 102.99% 100.00%
P/EPS 5.07 4.98 5.31 5.44 6.22 5.73 6.57 -15.85%
  QoQ % 1.81% -6.21% -2.39% -12.54% 8.55% -12.79% -
  Horiz. % 77.17% 75.80% 80.82% 82.80% 94.67% 87.21% 100.00%
EY 19.72 20.07 18.84 18.40 16.08 17.47 15.22 18.83%
  QoQ % -1.74% 6.53% 2.39% 14.43% -7.96% 14.78% -
  Horiz. % 129.57% 131.87% 123.78% 120.89% 105.65% 114.78% 100.00%
DY 9.50 7.51 7.98 8.64 6.49 7.25 7.39 18.21%
  QoQ % 26.50% -5.89% -7.64% 33.13% -10.48% -1.89% -
  Horiz. % 128.55% 101.62% 107.98% 116.91% 87.82% 98.11% 100.00%
P/NAPS 1.40 1.27 0.87 0.80 0.88 0.81 0.82 42.80%
  QoQ % 10.24% 45.98% 8.75% -9.09% 8.64% -1.22% -
  Horiz. % 170.73% 154.88% 106.10% 97.56% 107.32% 98.78% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers