Highlights

[PTARAS] QoQ TTM Result on 2009-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     37.46%    YoY -     -3.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 105,731 116,496 119,553 120,884 130,295 144,423 159,291 -23.96%
  QoQ % -9.24% -2.56% -1.10% -7.22% -9.78% -9.33% -
  Horiz. % 66.38% 73.13% 75.05% 75.89% 81.80% 90.67% 100.00%
PBT 26,048 23,985 24,451 20,972 16,788 13,861 18,101 27.55%
  QoQ % 8.60% -1.91% 16.59% 24.92% 21.12% -23.42% -
  Horiz. % 143.90% 132.51% 135.08% 115.86% 92.75% 76.58% 100.00%
Tax -5,311 -4,635 -4,785 -5,205 -5,318 -6,666 -7,855 -23.02%
  QoQ % -14.58% 3.13% 8.07% 2.12% 20.22% 15.14% -
  Horiz. % 67.61% 59.01% 60.92% 66.26% 67.70% 84.86% 100.00%
NP 20,737 19,350 19,666 15,767 11,470 7,195 10,246 60.21%
  QoQ % 7.17% -1.61% 24.73% 37.46% 59.42% -29.78% -
  Horiz. % 202.39% 188.85% 191.94% 153.88% 111.95% 70.22% 100.00%
NP to SH 20,737 19,350 19,666 15,767 11,470 7,195 10,246 60.21%
  QoQ % 7.17% -1.61% 24.73% 37.46% 59.42% -29.78% -
  Horiz. % 202.39% 188.85% 191.94% 153.88% 111.95% 70.22% 100.00%
Tax Rate 20.39 % 19.32 % 19.57 % 24.82 % 31.68 % 48.09 % 43.40 % -39.65%
  QoQ % 5.54% -1.28% -21.15% -21.65% -34.12% 10.81% -
  Horiz. % 46.98% 44.52% 45.09% 57.19% 73.00% 110.81% 100.00%
Total Cost 84,994 97,146 99,887 105,117 118,825 137,228 149,045 -31.30%
  QoQ % -12.51% -2.74% -4.98% -11.54% -13.41% -7.93% -
  Horiz. % 57.03% 65.18% 67.02% 70.53% 79.72% 92.07% 100.00%
Net Worth 191,026 183,002 180,362 180,524 175,143 169,170 149,349 17.88%
  QoQ % 4.38% 1.46% -0.09% 3.07% 3.53% 13.27% -
  Horiz. % 127.91% 122.53% 120.76% 120.87% 117.27% 113.27% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,039 7,997 7,997 7,997 7,997 9,422 9,422 17.80%
  QoQ % 50.54% 0.00% 0.00% 0.00% -15.12% 0.00% -
  Horiz. % 127.78% 84.88% 84.88% 84.88% 84.88% 100.00% 100.00%
Div Payout % 58.06 % 41.33 % 40.67 % 50.72 % 69.72 % 130.96 % 91.96 % -26.47%
  QoQ % 40.48% 1.62% -19.81% -27.25% -46.76% 42.41% -
  Horiz. % 63.14% 44.94% 44.23% 55.15% 75.82% 142.41% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 191,026 183,002 180,362 180,524 175,143 169,170 149,349 17.88%
  QoQ % 4.38% 1.46% -0.09% 3.07% 3.53% 13.27% -
  Horiz. % 127.91% 122.53% 120.76% 120.87% 117.27% 113.27% 100.00%
NOSH 80,263 80,264 80,880 80,233 79,974 80,175 72,499 7.04%
  QoQ % -0.00% -0.76% 0.81% 0.32% -0.25% 10.59% -
  Horiz. % 110.71% 110.71% 111.56% 110.67% 110.31% 110.59% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.61 % 16.61 % 16.45 % 13.04 % 8.80 % 4.98 % 6.43 % 110.73%
  QoQ % 18.06% 0.97% 26.15% 48.18% 76.71% -22.55% -
  Horiz. % 304.98% 258.32% 255.83% 202.80% 136.86% 77.45% 100.00%
ROE 10.86 % 10.57 % 10.90 % 8.73 % 6.55 % 4.25 % 6.86 % 35.95%
  QoQ % 2.74% -3.03% 24.86% 33.28% 54.12% -38.05% -
  Horiz. % 158.31% 154.08% 158.89% 127.26% 95.48% 61.95% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 131.73 145.14 147.82 150.67 162.92 180.13 219.71 -28.96%
  QoQ % -9.24% -1.81% -1.89% -7.52% -9.55% -18.01% -
  Horiz. % 59.96% 66.06% 67.28% 68.58% 74.15% 81.99% 100.00%
EPS 25.84 24.11 24.32 19.65 14.34 8.97 14.13 49.71%
  QoQ % 7.18% -0.86% 23.77% 37.03% 59.87% -36.52% -
  Horiz. % 182.87% 170.63% 172.12% 139.07% 101.49% 63.48% 100.00%
DPS 15.00 10.00 10.00 9.97 10.00 11.75 13.00 10.04%
  QoQ % 50.00% 0.00% 0.30% -0.30% -14.89% -9.62% -
  Horiz. % 115.38% 76.92% 76.92% 76.69% 76.92% 90.38% 100.00%
NAPS 2.3800 2.2800 2.2300 2.2500 2.1900 2.1100 2.0600 10.13%
  QoQ % 4.39% 2.24% -0.89% 2.74% 3.79% 2.43% -
  Horiz. % 115.53% 110.68% 108.25% 109.22% 106.31% 102.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.75 70.24 72.08 72.88 78.55 87.07 96.04 -23.96%
  QoQ % -9.24% -2.55% -1.10% -7.22% -9.79% -9.34% -
  Horiz. % 66.38% 73.14% 75.05% 75.89% 81.79% 90.66% 100.00%
EPS 12.50 11.67 11.86 9.51 6.92 4.34 6.18 60.14%
  QoQ % 7.11% -1.60% 24.71% 37.43% 59.45% -29.77% -
  Horiz. % 202.27% 188.83% 191.91% 153.88% 111.97% 70.23% 100.00%
DPS 7.26 4.82 4.82 4.82 4.82 5.68 5.68 17.83%
  QoQ % 50.62% 0.00% 0.00% 0.00% -15.14% 0.00% -
  Horiz. % 127.82% 84.86% 84.86% 84.86% 84.86% 100.00% 100.00%
NAPS 1.1517 1.1033 1.0874 1.0884 1.0559 1.0199 0.9004 17.89%
  QoQ % 4.39% 1.46% -0.09% 3.08% 3.53% 13.27% -
  Horiz. % 127.91% 122.53% 120.77% 120.88% 117.27% 113.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.6700 1.6000 1.3200 1.4100 1.3400 1.1000 1.0500 -
P/RPS 1.27 1.10 0.89 0.94 0.82 0.61 0.48 91.64%
  QoQ % 15.45% 23.60% -5.32% 14.63% 34.43% 27.08% -
  Horiz. % 264.58% 229.17% 185.42% 195.83% 170.83% 127.08% 100.00%
P/EPS 6.46 6.64 5.43 7.18 9.34 12.26 7.43 -8.93%
  QoQ % -2.71% 22.28% -24.37% -23.13% -23.82% 65.01% -
  Horiz. % 86.94% 89.37% 73.08% 96.64% 125.71% 165.01% 100.00%
EY 15.47 15.07 18.42 13.94 10.70 8.16 13.46 9.75%
  QoQ % 2.65% -18.19% 32.14% 30.28% 31.13% -39.38% -
  Horiz. % 114.93% 111.96% 136.85% 103.57% 79.49% 60.62% 100.00%
DY 8.98 6.25 7.58 7.07 7.46 10.68 12.38 -19.32%
  QoQ % 43.68% -17.55% 7.21% -5.23% -30.15% -13.73% -
  Horiz. % 72.54% 50.48% 61.23% 57.11% 60.26% 86.27% 100.00%
P/NAPS 0.70 0.70 0.59 0.63 0.61 0.52 0.51 23.58%
  QoQ % 0.00% 18.64% -6.35% 3.28% 17.31% 1.96% -
  Horiz. % 137.25% 137.25% 115.69% 123.53% 119.61% 101.96% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 08/05/09 06/02/09 -
Price 1.6700 1.5800 1.6100 1.4800 1.4800 1.2500 1.0300 -
P/RPS 1.27 1.09 1.09 0.98 0.91 0.69 0.47 94.35%
  QoQ % 16.51% 0.00% 11.22% 7.69% 31.88% 46.81% -
  Horiz. % 270.21% 231.91% 231.91% 208.51% 193.62% 146.81% 100.00%
P/EPS 6.46 6.55 6.62 7.53 10.32 13.93 7.29 -7.76%
  QoQ % -1.37% -1.06% -12.08% -27.03% -25.92% 91.08% -
  Horiz. % 88.61% 89.85% 90.81% 103.29% 141.56% 191.08% 100.00%
EY 15.47 15.26 15.10 13.28 9.69 7.18 13.72 8.36%
  QoQ % 1.38% 1.06% 13.70% 37.05% 34.96% -47.67% -
  Horiz. % 112.76% 111.22% 110.06% 96.79% 70.63% 52.33% 100.00%
DY 8.98 6.33 6.21 6.73 6.76 9.40 12.62 -20.35%
  QoQ % 41.86% 1.93% -7.73% -0.44% -28.09% -25.52% -
  Horiz. % 71.16% 50.16% 49.21% 53.33% 53.57% 74.48% 100.00%
P/NAPS 0.70 0.69 0.72 0.66 0.68 0.59 0.50 25.22%
  QoQ % 1.45% -4.17% 9.09% -2.94% 15.25% 18.00% -
  Horiz. % 140.00% 138.00% 144.00% 132.00% 136.00% 118.00% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers