Highlights

[PTARAS] QoQ TTM Result on 2010-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 04-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     19.23%    YoY -     56.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 125,936 101,300 96,225 97,053 105,731 116,496 119,553 3.54%
  QoQ % 24.32% 5.27% -0.85% -8.21% -9.24% -2.56% -
  Horiz. % 105.34% 84.73% 80.49% 81.18% 88.44% 97.44% 100.00%
PBT 39,657 35,287 34,196 29,656 26,048 23,985 24,451 38.17%
  QoQ % 12.38% 3.19% 15.31% 13.85% 8.60% -1.91% -
  Horiz. % 162.19% 144.32% 139.86% 121.29% 106.53% 98.09% 100.00%
Tax -7,202 -5,390 -5,277 -4,932 -5,311 -4,635 -4,785 31.43%
  QoQ % -33.62% -2.14% -7.00% 7.14% -14.58% 3.13% -
  Horiz. % 150.51% 112.64% 110.28% 103.07% 110.99% 96.87% 100.00%
NP 32,455 29,897 28,919 24,724 20,737 19,350 19,666 39.78%
  QoQ % 8.56% 3.38% 16.97% 19.23% 7.17% -1.61% -
  Horiz. % 165.03% 152.02% 147.05% 125.72% 105.45% 98.39% 100.00%
NP to SH 32,455 29,897 28,919 24,724 20,737 19,350 19,666 39.78%
  QoQ % 8.56% 3.38% 16.97% 19.23% 7.17% -1.61% -
  Horiz. % 165.03% 152.02% 147.05% 125.72% 105.45% 98.39% 100.00%
Tax Rate 18.16 % 15.27 % 15.43 % 16.63 % 20.39 % 19.32 % 19.57 % -4.88%
  QoQ % 18.93% -1.04% -7.22% -18.44% 5.54% -1.28% -
  Horiz. % 92.80% 78.03% 78.85% 84.98% 104.19% 98.72% 100.00%
Total Cost 93,481 71,403 67,306 72,329 84,994 97,146 99,887 -4.33%
  QoQ % 30.92% 6.09% -6.94% -14.90% -12.51% -2.74% -
  Horiz. % 93.59% 71.48% 67.38% 72.41% 85.09% 97.26% 100.00%
Net Worth 220,498 210,889 203,975 199,222 191,026 183,002 180,362 14.38%
  QoQ % 4.56% 3.39% 2.39% 4.29% 4.38% 1.46% -
  Horiz. % 122.25% 116.93% 113.09% 110.46% 105.91% 101.46% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 15,234 12,039 12,039 12,039 12,039 7,997 7,997 53.85%
  QoQ % 26.54% 0.00% 0.00% 0.00% 50.54% 0.00% -
  Horiz. % 190.49% 150.54% 150.54% 150.54% 150.54% 100.00% 100.00%
Div Payout % 46.94 % 40.27 % 41.63 % 48.70 % 58.06 % 41.33 % 40.67 % 10.06%
  QoQ % 16.56% -3.27% -14.52% -16.12% 40.48% 1.62% -
  Horiz. % 115.42% 99.02% 102.36% 119.74% 142.76% 101.62% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 220,498 210,889 203,975 199,222 191,026 183,002 180,362 14.38%
  QoQ % 4.56% 3.39% 2.39% 4.29% 4.38% 1.46% -
  Horiz. % 122.25% 116.93% 113.09% 110.46% 105.91% 101.46% 100.00%
NOSH 80,181 80,492 79,990 80,009 80,263 80,264 80,880 -0.58%
  QoQ % -0.39% 0.63% -0.02% -0.32% -0.00% -0.76% -
  Horiz. % 99.14% 99.52% 98.90% 98.92% 99.24% 99.24% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 25.77 % 29.51 % 30.05 % 25.47 % 19.61 % 16.61 % 16.45 % 35.00%
  QoQ % -12.67% -1.80% 17.98% 29.88% 18.06% 0.97% -
  Horiz. % 156.66% 179.39% 182.67% 154.83% 119.21% 100.97% 100.00%
ROE 14.72 % 14.18 % 14.18 % 12.41 % 10.86 % 10.57 % 10.90 % 22.24%
  QoQ % 3.81% 0.00% 14.26% 14.27% 2.74% -3.03% -
  Horiz. % 135.05% 130.09% 130.09% 113.85% 99.63% 96.97% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 157.06 125.85 120.30 121.30 131.73 145.14 147.82 4.14%
  QoQ % 24.80% 4.61% -0.82% -7.92% -9.24% -1.81% -
  Horiz. % 106.25% 85.14% 81.38% 82.06% 89.12% 98.19% 100.00%
EPS 40.48 37.14 36.15 30.90 25.84 24.11 24.32 40.58%
  QoQ % 8.99% 2.74% 16.99% 19.58% 7.18% -0.86% -
  Horiz. % 166.45% 152.71% 148.64% 127.06% 106.25% 99.14% 100.00%
DPS 19.00 15.00 15.00 15.00 15.00 10.00 10.00 53.58%
  QoQ % 26.67% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 190.00% 150.00% 150.00% 150.00% 150.00% 100.00% 100.00%
NAPS 2.7500 2.6200 2.5500 2.4900 2.3800 2.2800 2.2300 15.04%
  QoQ % 4.96% 2.75% 2.41% 4.62% 4.39% 2.24% -
  Horiz. % 123.32% 117.49% 114.35% 111.66% 106.73% 102.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 75.93 61.07 58.01 58.51 63.75 70.24 72.08 3.54%
  QoQ % 24.33% 5.27% -0.85% -8.22% -9.24% -2.55% -
  Horiz. % 105.34% 84.73% 80.48% 81.17% 88.44% 97.45% 100.00%
EPS 19.57 18.02 17.44 14.91 12.50 11.67 11.86 39.77%
  QoQ % 8.60% 3.33% 16.97% 19.28% 7.11% -1.60% -
  Horiz. % 165.01% 151.94% 147.05% 125.72% 105.40% 98.40% 100.00%
DPS 9.18 7.26 7.26 7.26 7.26 4.82 4.82 53.83%
  QoQ % 26.45% 0.00% 0.00% 0.00% 50.62% 0.00% -
  Horiz. % 190.46% 150.62% 150.62% 150.62% 150.62% 100.00% 100.00%
NAPS 1.3294 1.2715 1.2298 1.2011 1.1517 1.1033 1.0874 14.38%
  QoQ % 4.55% 3.39% 2.39% 4.29% 4.39% 1.46% -
  Horiz. % 122.25% 116.93% 113.10% 110.46% 105.91% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.3500 2.0700 1.9100 1.8300 1.6700 1.6000 1.3200 -
P/RPS 1.50 1.64 1.59 1.51 1.27 1.10 0.89 41.76%
  QoQ % -8.54% 3.14% 5.30% 18.90% 15.45% 23.60% -
  Horiz. % 168.54% 184.27% 178.65% 169.66% 142.70% 123.60% 100.00%
P/EPS 5.81 5.57 5.28 5.92 6.46 6.64 5.43 4.63%
  QoQ % 4.31% 5.49% -10.81% -8.36% -2.71% 22.28% -
  Horiz. % 107.00% 102.58% 97.24% 109.02% 118.97% 122.28% 100.00%
EY 17.22 17.94 18.93 16.89 15.47 15.07 18.42 -4.40%
  QoQ % -4.01% -5.23% 12.08% 9.18% 2.65% -18.19% -
  Horiz. % 93.49% 97.39% 102.77% 91.69% 83.98% 81.81% 100.00%
DY 8.09 7.25 7.85 8.20 8.98 6.25 7.58 4.45%
  QoQ % 11.59% -7.64% -4.27% -8.69% 43.68% -17.55% -
  Horiz. % 106.73% 95.65% 103.56% 108.18% 118.47% 82.45% 100.00%
P/NAPS 0.85 0.79 0.75 0.73 0.70 0.70 0.59 27.64%
  QoQ % 7.59% 5.33% 2.74% 4.29% 0.00% 18.64% -
  Horiz. % 144.07% 133.90% 127.12% 123.73% 118.64% 118.64% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 06/05/11 10/02/11 04/11/10 26/08/10 07/05/10 05/02/10 -
Price 2.2000 2.3100 2.0700 2.0300 1.6700 1.5800 1.6100 -
P/RPS 1.40 1.84 1.72 1.67 1.27 1.09 1.09 18.21%
  QoQ % -23.91% 6.98% 2.99% 31.50% 16.51% 0.00% -
  Horiz. % 128.44% 168.81% 157.80% 153.21% 116.51% 100.00% 100.00%
P/EPS 5.44 6.22 5.73 6.57 6.46 6.55 6.62 -12.30%
  QoQ % -12.54% 8.55% -12.79% 1.70% -1.37% -1.06% -
  Horiz. % 82.18% 93.96% 86.56% 99.24% 97.58% 98.94% 100.00%
EY 18.40 16.08 17.47 15.22 15.47 15.26 15.10 14.13%
  QoQ % 14.43% -7.96% 14.78% -1.62% 1.38% 1.06% -
  Horiz. % 121.85% 106.49% 115.70% 100.79% 102.45% 101.06% 100.00%
DY 8.64 6.49 7.25 7.39 8.98 6.33 6.21 24.70%
  QoQ % 33.13% -10.48% -1.89% -17.71% 41.86% 1.93% -
  Horiz. % 139.13% 104.51% 116.75% 119.00% 144.61% 101.93% 100.00%
P/NAPS 0.80 0.88 0.81 0.82 0.70 0.69 0.72 7.30%
  QoQ % -9.09% 8.64% -1.22% 17.14% 1.45% -4.17% -
  Horiz. % 111.11% 122.22% 112.50% 113.89% 97.22% 95.83% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers