Highlights

[PTARAS] QoQ TTM Result on 2010-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 10-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     16.97%    YoY -     47.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 141,323 125,936 101,300 96,225 97,053 105,731 116,496 13.73%
  QoQ % 12.22% 24.32% 5.27% -0.85% -8.21% -9.24% -
  Horiz. % 121.31% 108.10% 86.96% 82.60% 83.31% 90.76% 100.00%
PBT 44,547 39,657 35,287 34,196 29,656 26,048 23,985 51.04%
  QoQ % 12.33% 12.38% 3.19% 15.31% 13.85% 8.60% -
  Horiz. % 185.73% 165.34% 147.12% 142.57% 123.64% 108.60% 100.00%
Tax -8,761 -7,202 -5,390 -5,277 -4,932 -5,311 -4,635 52.82%
  QoQ % -21.65% -33.62% -2.14% -7.00% 7.14% -14.58% -
  Horiz. % 189.02% 155.38% 116.29% 113.85% 106.41% 114.58% 100.00%
NP 35,786 32,455 29,897 28,919 24,724 20,737 19,350 50.61%
  QoQ % 10.26% 8.56% 3.38% 16.97% 19.23% 7.17% -
  Horiz. % 184.94% 167.73% 154.51% 149.45% 127.77% 107.17% 100.00%
NP to SH 35,786 32,455 29,897 28,919 24,724 20,737 19,350 50.61%
  QoQ % 10.26% 8.56% 3.38% 16.97% 19.23% 7.17% -
  Horiz. % 184.94% 167.73% 154.51% 149.45% 127.77% 107.17% 100.00%
Tax Rate 19.67 % 18.16 % 15.27 % 15.43 % 16.63 % 20.39 % 19.32 % 1.20%
  QoQ % 8.31% 18.93% -1.04% -7.22% -18.44% 5.54% -
  Horiz. % 101.81% 94.00% 79.04% 79.87% 86.08% 105.54% 100.00%
Total Cost 105,537 93,481 71,403 67,306 72,329 84,994 97,146 5.67%
  QoQ % 12.90% 30.92% 6.09% -6.94% -14.90% -12.51% -
  Horiz. % 108.64% 96.23% 73.50% 69.28% 74.45% 87.49% 100.00%
Net Worth 217,918 220,498 210,889 203,975 199,222 191,026 183,002 12.33%
  QoQ % -1.17% 4.56% 3.39% 2.39% 4.29% 4.38% -
  Horiz. % 119.08% 120.49% 115.24% 111.46% 108.86% 104.38% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 15,234 15,234 12,039 12,039 12,039 12,039 7,997 53.61%
  QoQ % 0.00% 26.54% 0.00% 0.00% 0.00% 50.54% -
  Horiz. % 190.49% 190.49% 150.54% 150.54% 150.54% 150.54% 100.00%
Div Payout % 42.57 % 46.94 % 40.27 % 41.63 % 48.70 % 58.06 % 41.33 % 1.99%
  QoQ % -9.31% 16.56% -3.27% -14.52% -16.12% 40.48% -
  Horiz. % 103.00% 113.57% 97.44% 100.73% 117.83% 140.48% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 217,918 220,498 210,889 203,975 199,222 191,026 183,002 12.33%
  QoQ % -1.17% 4.56% 3.39% 2.39% 4.29% 4.38% -
  Horiz. % 119.08% 120.49% 115.24% 111.46% 108.86% 104.38% 100.00%
NOSH 79,823 80,181 80,492 79,990 80,009 80,263 80,264 -0.37%
  QoQ % -0.45% -0.39% 0.63% -0.02% -0.32% -0.00% -
  Horiz. % 99.45% 99.90% 100.28% 99.66% 99.68% 100.00% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 25.32 % 25.77 % 29.51 % 30.05 % 25.47 % 19.61 % 16.61 % 32.42%
  QoQ % -1.75% -12.67% -1.80% 17.98% 29.88% 18.06% -
  Horiz. % 152.44% 155.15% 177.66% 180.92% 153.34% 118.06% 100.00%
ROE 16.42 % 14.72 % 14.18 % 14.18 % 12.41 % 10.86 % 10.57 % 34.10%
  QoQ % 11.55% 3.81% 0.00% 14.26% 14.27% 2.74% -
  Horiz. % 155.35% 139.26% 134.15% 134.15% 117.41% 102.74% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 177.04 157.06 125.85 120.30 121.30 131.73 145.14 14.15%
  QoQ % 12.72% 24.80% 4.61% -0.82% -7.92% -9.24% -
  Horiz. % 121.98% 108.21% 86.71% 82.89% 83.57% 90.76% 100.00%
EPS 44.83 40.48 37.14 36.15 30.90 25.84 24.11 51.15%
  QoQ % 10.75% 8.99% 2.74% 16.99% 19.58% 7.18% -
  Horiz. % 185.94% 167.90% 154.04% 149.94% 128.16% 107.18% 100.00%
DPS 19.00 19.00 15.00 15.00 15.00 15.00 10.00 53.34%
  QoQ % 0.00% 26.67% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 190.00% 190.00% 150.00% 150.00% 150.00% 150.00% 100.00%
NAPS 2.7300 2.7500 2.6200 2.5500 2.4900 2.3800 2.2800 12.75%
  QoQ % -0.73% 4.96% 2.75% 2.41% 4.62% 4.39% -
  Horiz. % 119.74% 120.61% 114.91% 111.84% 109.21% 104.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 85.20 75.93 61.07 58.01 58.51 63.75 70.24 13.72%
  QoQ % 12.21% 24.33% 5.27% -0.85% -8.22% -9.24% -
  Horiz. % 121.30% 108.10% 86.94% 82.59% 83.30% 90.76% 100.00%
EPS 21.58 19.57 18.02 17.44 14.91 12.50 11.67 50.60%
  QoQ % 10.27% 8.60% 3.33% 16.97% 19.28% 7.11% -
  Horiz. % 184.92% 167.69% 154.41% 149.44% 127.76% 107.11% 100.00%
DPS 9.18 9.18 7.26 7.26 7.26 7.26 4.82 53.59%
  QoQ % 0.00% 26.45% 0.00% 0.00% 0.00% 50.62% -
  Horiz. % 190.46% 190.46% 150.62% 150.62% 150.62% 150.62% 100.00%
NAPS 1.3138 1.3294 1.2715 1.2298 1.2011 1.1517 1.1033 12.33%
  QoQ % -1.17% 4.55% 3.39% 2.39% 4.29% 4.39% -
  Horiz. % 119.08% 120.49% 115.25% 111.47% 108.86% 104.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.3600 2.3500 2.0700 1.9100 1.8300 1.6700 1.6000 -
P/RPS 1.33 1.50 1.64 1.59 1.51 1.27 1.10 13.48%
  QoQ % -11.33% -8.54% 3.14% 5.30% 18.90% 15.45% -
  Horiz. % 120.91% 136.36% 149.09% 144.55% 137.27% 115.45% 100.00%
P/EPS 5.26 5.81 5.57 5.28 5.92 6.46 6.64 -14.37%
  QoQ % -9.47% 4.31% 5.49% -10.81% -8.36% -2.71% -
  Horiz. % 79.22% 87.50% 83.89% 79.52% 89.16% 97.29% 100.00%
EY 19.00 17.22 17.94 18.93 16.89 15.47 15.07 16.69%
  QoQ % 10.34% -4.01% -5.23% 12.08% 9.18% 2.65% -
  Horiz. % 126.08% 114.27% 119.04% 125.61% 112.08% 102.65% 100.00%
DY 8.05 8.09 7.25 7.85 8.20 8.98 6.25 18.36%
  QoQ % -0.49% 11.59% -7.64% -4.27% -8.69% 43.68% -
  Horiz. % 128.80% 129.44% 116.00% 125.60% 131.20% 143.68% 100.00%
P/NAPS 0.86 0.85 0.79 0.75 0.73 0.70 0.70 14.70%
  QoQ % 1.18% 7.59% 5.33% 2.74% 4.29% 0.00% -
  Horiz. % 122.86% 121.43% 112.86% 107.14% 104.29% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 28/10/11 23/08/11 06/05/11 10/02/11 04/11/10 26/08/10 07/05/10 -
Price 2.3800 2.2000 2.3100 2.0700 2.0300 1.6700 1.5800 -
P/RPS 1.34 1.40 1.84 1.72 1.67 1.27 1.09 14.74%
  QoQ % -4.29% -23.91% 6.98% 2.99% 31.50% 16.51% -
  Horiz. % 122.94% 128.44% 168.81% 157.80% 153.21% 116.51% 100.00%
P/EPS 5.31 5.44 6.22 5.73 6.57 6.46 6.55 -13.05%
  QoQ % -2.39% -12.54% 8.55% -12.79% 1.70% -1.37% -
  Horiz. % 81.07% 83.05% 94.96% 87.48% 100.31% 98.63% 100.00%
EY 18.84 18.40 16.08 17.47 15.22 15.47 15.26 15.07%
  QoQ % 2.39% 14.43% -7.96% 14.78% -1.62% 1.38% -
  Horiz. % 123.46% 120.58% 105.37% 114.48% 99.74% 101.38% 100.00%
DY 7.98 8.64 6.49 7.25 7.39 8.98 6.33 16.68%
  QoQ % -7.64% 33.13% -10.48% -1.89% -17.71% 41.86% -
  Horiz. % 126.07% 136.49% 102.53% 114.53% 116.75% 141.86% 100.00%
P/NAPS 0.87 0.80 0.88 0.81 0.82 0.70 0.69 16.69%
  QoQ % 8.75% -9.09% 8.64% -1.22% 17.14% 1.45% -
  Horiz. % 126.09% 115.94% 127.54% 117.39% 118.84% 101.45% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

1892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.060.00 
 KOTRA 3.100.00 
 UCREST 0.170.00 
 PUC 0.150.00 
 WILLOW 0.4650.00 
 EAH-WE 0.0050.00 
 IRIS 0.1550.00 
 BTECH 0.240.00 
 3A 0.800.00 
 FGV-C89 0.0050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers