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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
5. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
6. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
7. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers