Highlights

[PTARAS] QoQ TTM Result on 2008-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     -31.20%    YoY -     -33.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 130,295 144,423 159,291 172,392 165,431 149,760 141,725 -5.46%
  QoQ % -9.78% -9.33% -7.60% 4.21% 10.46% 5.67% -
  Horiz. % 91.94% 101.90% 112.39% 121.64% 116.73% 105.67% 100.00%
PBT 16,788 13,861 18,101 24,676 32,653 35,870 31,255 -33.95%
  QoQ % 21.12% -23.42% -26.65% -24.43% -8.97% 14.77% -
  Horiz. % 53.71% 44.35% 57.91% 78.95% 104.47% 114.77% 100.00%
Tax -5,318 -6,666 -7,855 -8,286 -8,830 -8,723 -7,010 -16.83%
  QoQ % 20.22% 15.14% 5.20% 6.16% -1.23% -24.44% -
  Horiz. % 75.86% 95.09% 112.05% 118.20% 125.96% 124.44% 100.00%
NP 11,470 7,195 10,246 16,390 23,823 27,147 24,245 -39.31%
  QoQ % 59.42% -29.78% -37.49% -31.20% -12.24% 11.97% -
  Horiz. % 47.31% 29.68% 42.26% 67.60% 98.26% 111.97% 100.00%
NP to SH 11,470 7,195 10,246 16,390 23,823 27,147 24,245 -39.31%
  QoQ % 59.42% -29.78% -37.49% -31.20% -12.24% 11.97% -
  Horiz. % 47.31% 29.68% 42.26% 67.60% 98.26% 111.97% 100.00%
Tax Rate 31.68 % 48.09 % 43.40 % 33.58 % 27.04 % 24.32 % 22.43 % 25.91%
  QoQ % -34.12% 10.81% 29.24% 24.19% 11.18% 8.43% -
  Horiz. % 141.24% 214.40% 193.49% 149.71% 120.55% 108.43% 100.00%
Total Cost 118,825 137,228 149,045 156,002 141,608 122,613 117,480 0.76%
  QoQ % -13.41% -7.93% -4.46% 10.16% 15.49% 4.37% -
  Horiz. % 101.14% 116.81% 126.87% 132.79% 120.54% 104.37% 100.00%
Net Worth 175,143 169,170 149,349 185,258 168,032 169,266 160,807 5.86%
  QoQ % 3.53% 13.27% -19.38% 10.25% -0.73% 5.26% -
  Horiz. % 108.92% 105.20% 92.88% 115.21% 104.49% 105.26% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,997 9,422 9,422 9,422 9,422 8,010 8,010 -0.11%
  QoQ % -15.12% 0.00% 0.00% 0.00% 17.62% 0.00% -
  Horiz. % 99.84% 117.62% 117.62% 117.62% 117.62% 100.00% 100.00%
Div Payout % 69.72 % 130.96 % 91.96 % 57.49 % 39.55 % 29.51 % 33.04 % 64.59%
  QoQ % -46.76% 42.41% 59.96% 45.36% 34.02% -10.68% -
  Horiz. % 211.02% 396.37% 278.33% 174.00% 119.70% 89.32% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 175,143 169,170 149,349 185,258 168,032 169,266 160,807 5.86%
  QoQ % 3.53% 13.27% -19.38% 10.25% -0.73% 5.26% -
  Horiz. % 108.92% 105.20% 92.88% 115.21% 104.49% 105.26% 100.00%
NOSH 79,974 80,175 72,499 86,166 78,520 80,221 79,607 0.31%
  QoQ % -0.25% 10.59% -15.86% 9.74% -2.12% 0.77% -
  Horiz. % 100.46% 100.71% 91.07% 108.24% 98.63% 100.77% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.80 % 4.98 % 6.43 % 9.51 % 14.40 % 18.13 % 17.11 % -35.83%
  QoQ % 76.71% -22.55% -32.39% -33.96% -20.57% 5.96% -
  Horiz. % 51.43% 29.11% 37.58% 55.58% 84.16% 105.96% 100.00%
ROE 6.55 % 4.25 % 6.86 % 8.85 % 14.18 % 16.04 % 15.08 % -42.68%
  QoQ % 54.12% -38.05% -22.49% -37.59% -11.60% 6.37% -
  Horiz. % 43.44% 28.18% 45.49% 58.69% 94.03% 106.37% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 162.92 180.13 219.71 200.07 210.69 186.68 178.03 -5.75%
  QoQ % -9.55% -18.01% 9.82% -5.04% 12.86% 4.86% -
  Horiz. % 91.51% 101.18% 123.41% 112.38% 118.35% 104.86% 100.00%
EPS 14.34 8.97 14.13 19.02 30.34 33.84 30.46 -39.51%
  QoQ % 59.87% -36.52% -25.71% -37.31% -10.34% 11.10% -
  Horiz. % 47.08% 29.45% 46.39% 62.44% 99.61% 111.10% 100.00%
DPS 10.00 11.75 13.00 10.94 12.00 10.00 10.00 -
  QoQ % -14.89% -9.62% 18.83% -8.83% 20.00% 0.00% -
  Horiz. % 100.00% 117.50% 130.00% 109.40% 120.00% 100.00% 100.00%
NAPS 2.1900 2.1100 2.0600 2.1500 2.1400 2.1100 2.0200 5.54%
  QoQ % 3.79% 2.43% -4.19% 0.47% 1.42% 4.46% -
  Horiz. % 108.42% 104.46% 101.98% 106.44% 105.94% 104.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 78.55 87.07 96.04 103.94 99.74 90.29 85.45 -5.46%
  QoQ % -9.79% -9.34% -7.60% 4.21% 10.47% 5.66% -
  Horiz. % 91.93% 101.90% 112.39% 121.64% 116.72% 105.66% 100.00%
EPS 6.92 4.34 6.18 9.88 14.36 16.37 14.62 -39.29%
  QoQ % 59.45% -29.77% -37.45% -31.20% -12.28% 11.97% -
  Horiz. % 47.33% 29.69% 42.27% 67.58% 98.22% 111.97% 100.00%
DPS 4.82 5.68 5.68 5.68 5.68 4.83 4.83 -0.14%
  QoQ % -15.14% 0.00% 0.00% 0.00% 17.60% 0.00% -
  Horiz. % 99.79% 117.60% 117.60% 117.60% 117.60% 100.00% 100.00%
NAPS 1.0559 1.0199 0.9004 1.1169 1.0131 1.0205 0.9695 5.86%
  QoQ % 3.53% 13.27% -19.38% 10.25% -0.73% 5.26% -
  Horiz. % 108.91% 105.20% 92.87% 115.20% 104.50% 105.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.3400 1.1000 1.0500 1.3000 1.3400 1.6200 1.8100 -
P/RPS 0.82 0.61 0.48 0.65 0.64 0.87 1.02 -13.55%
  QoQ % 34.43% 27.08% -26.15% 1.56% -26.44% -14.71% -
  Horiz. % 80.39% 59.80% 47.06% 63.73% 62.75% 85.29% 100.00%
P/EPS 9.34 12.26 7.43 6.83 4.42 4.79 5.94 35.26%
  QoQ % -23.82% 65.01% 8.78% 54.52% -7.72% -19.36% -
  Horiz. % 157.24% 206.40% 125.08% 114.98% 74.41% 80.64% 100.00%
EY 10.70 8.16 13.46 14.63 22.64 20.89 16.83 -26.08%
  QoQ % 31.13% -39.38% -8.00% -35.38% 8.38% 24.12% -
  Horiz. % 63.58% 48.48% 79.98% 86.93% 134.52% 124.12% 100.00%
DY 7.46 10.68 12.38 8.41 8.96 6.17 5.52 22.26%
  QoQ % -30.15% -13.73% 47.21% -6.14% 45.22% 11.78% -
  Horiz. % 135.14% 193.48% 224.28% 152.36% 162.32% 111.78% 100.00%
P/NAPS 0.61 0.52 0.51 0.60 0.63 0.77 0.90 -22.86%
  QoQ % 17.31% 1.96% -15.00% -4.76% -18.18% -14.44% -
  Horiz. % 67.78% 57.78% 56.67% 66.67% 70.00% 85.56% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 08/05/09 06/02/09 07/11/08 28/08/08 09/05/08 15/02/08 -
Price 1.4800 1.2500 1.0300 1.1400 1.3700 1.5300 1.7400 -
P/RPS 0.91 0.69 0.47 0.57 0.65 0.82 0.98 -4.82%
  QoQ % 31.88% 46.81% -17.54% -12.31% -20.73% -16.33% -
  Horiz. % 92.86% 70.41% 47.96% 58.16% 66.33% 83.67% 100.00%
P/EPS 10.32 13.93 7.29 5.99 4.52 4.52 5.71 48.43%
  QoQ % -25.92% 91.08% 21.70% 32.52% 0.00% -20.84% -
  Horiz. % 180.74% 243.96% 127.67% 104.90% 79.16% 79.16% 100.00%
EY 9.69 7.18 13.72 16.69 22.15 22.12 17.50 -32.59%
  QoQ % 34.96% -47.67% -17.80% -24.65% 0.14% 26.40% -
  Horiz. % 55.37% 41.03% 78.40% 95.37% 126.57% 126.40% 100.00%
DY 6.76 9.40 12.62 9.59 8.76 6.54 5.75 11.40%
  QoQ % -28.09% -25.52% 31.60% 9.47% 33.94% 13.74% -
  Horiz. % 117.57% 163.48% 219.48% 166.78% 152.35% 113.74% 100.00%
P/NAPS 0.68 0.59 0.50 0.53 0.64 0.73 0.86 -14.50%
  QoQ % 15.25% 18.00% -5.66% -17.19% -12.33% -15.12% -
  Horiz. % 79.07% 68.60% 58.14% 61.63% 74.42% 84.88% 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.
 


 

187  123  427  1525 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.010.00 
 KHEESAN 0.52+0.04 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.26+0.02 
 DOLPHIN 0.145+0.01 
 KNM-WB 0.07-0.015 
 SAPNRG 0.2650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers