Highlights

[PTARAS] QoQ TTM Result on 2006-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 11-May-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Mar-2006  [#3]
Profit Trend QoQ -     -3.85%    YoY -     -8.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 124,828 108,072 96,462 107,265 115,986 119,919 116,504 4.70%
  QoQ % 15.50% 12.04% -10.07% -7.52% -3.28% 2.93% -
  Horiz. % 107.14% 92.76% 82.80% 92.07% 99.56% 102.93% 100.00%
PBT 23,724 20,080 14,208 14,581 15,373 13,854 14,134 41.10%
  QoQ % 18.15% 41.33% -2.56% -5.15% 10.96% -1.98% -
  Horiz. % 167.85% 142.07% 100.52% 103.16% 108.77% 98.02% 100.00%
Tax -5,305 -5,119 -3,692 -4,098 -4,470 -3,784 -3,925 22.18%
  QoQ % -3.63% -38.65% 9.91% 8.32% -18.13% 3.59% -
  Horiz. % 135.16% 130.42% 94.06% 104.41% 113.89% 96.41% 100.00%
NP 18,419 14,961 10,516 10,483 10,903 10,070 10,209 48.04%
  QoQ % 23.11% 42.27% 0.31% -3.85% 8.27% -1.36% -
  Horiz. % 180.42% 146.55% 103.01% 102.68% 106.80% 98.64% 100.00%
NP to SH 18,419 14,961 10,516 10,483 10,903 10,070 10,209 48.04%
  QoQ % 23.11% 42.27% 0.31% -3.85% 8.27% -1.36% -
  Horiz. % 180.42% 146.55% 103.01% 102.68% 106.80% 98.64% 100.00%
Tax Rate 22.36 % 25.49 % 25.99 % 28.11 % 29.08 % 27.31 % 27.77 % -13.42%
  QoQ % -12.28% -1.92% -7.54% -3.34% 6.48% -1.66% -
  Horiz. % 80.52% 91.79% 93.59% 101.22% 104.72% 98.34% 100.00%
Total Cost 106,409 93,111 85,946 96,782 105,083 109,849 106,295 0.07%
  QoQ % 14.28% 8.34% -11.20% -7.90% -4.34% 3.34% -
  Horiz. % 100.11% 87.60% 80.86% 91.05% 98.86% 103.34% 100.00%
Net Worth 143,093 139,351 133,814 130,640 127,775 127,490 124,675 9.59%
  QoQ % 2.69% 4.14% 2.43% 2.24% 0.22% 2.26% -
  Horiz. % 114.77% 111.77% 107.33% 104.78% 102.49% 102.26% 100.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,055 4,055 4,055 4,007 4,007 4,007 4,007 0.79%
  QoQ % 0.00% 0.00% 1.18% 0.00% 0.00% 0.00% -
  Horiz. % 101.18% 101.18% 101.18% 100.00% 100.00% 100.00% 100.00%
Div Payout % 22.02 % 27.10 % 38.56 % 38.23 % 36.76 % 39.80 % 39.26 % -31.92%
  QoQ % -18.75% -29.72% 0.86% 4.00% -7.64% 1.38% -
  Horiz. % 56.09% 69.03% 98.22% 97.38% 93.63% 101.38% 100.00%
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 143,093 139,351 133,814 130,640 127,775 127,490 124,675 9.59%
  QoQ % 2.69% 4.14% 2.43% 2.24% 0.22% 2.26% -
  Horiz. % 114.77% 111.77% 107.33% 104.78% 102.49% 102.26% 100.00%
NOSH 79,940 80,086 81,100 80,117 80,024 80,082 80,151 -0.18%
  QoQ % -0.18% -1.25% 1.23% 0.12% -0.07% -0.09% -
  Horiz. % 99.74% 99.92% 101.18% 99.96% 99.84% 99.91% 100.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.76 % 13.84 % 10.90 % 9.77 % 9.40 % 8.40 % 8.76 % 41.46%
  QoQ % 6.65% 26.97% 11.57% 3.94% 11.90% -4.11% -
  Horiz. % 168.49% 157.99% 124.43% 111.53% 107.31% 95.89% 100.00%
ROE 12.87 % 10.74 % 7.86 % 8.02 % 8.53 % 7.90 % 8.19 % 35.05%
  QoQ % 19.83% 36.64% -2.00% -5.98% 7.97% -3.54% -
  Horiz. % 157.14% 131.14% 95.97% 97.92% 104.15% 96.46% 100.00%
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 156.15 134.94 118.94 133.88 144.94 149.74 145.35 4.88%
  QoQ % 15.72% 13.45% -11.16% -7.63% -3.21% 3.02% -
  Horiz. % 107.43% 92.84% 81.83% 92.11% 99.72% 103.02% 100.00%
EPS 23.04 18.68 12.97 13.08 13.62 12.57 12.74 48.28%
  QoQ % 23.34% 44.02% -0.84% -3.96% 8.35% -1.33% -
  Horiz. % 180.85% 146.62% 101.81% 102.67% 106.91% 98.67% 100.00%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7900 1.7400 1.6500 1.6306 1.5967 1.5920 1.5555 9.79%
  QoQ % 2.87% 5.45% 1.19% 2.12% 0.30% 2.35% -
  Horiz. % 115.08% 111.86% 106.08% 104.83% 102.65% 102.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 75.26 65.16 58.16 64.67 69.93 72.30 70.24 4.70%
  QoQ % 15.50% 12.04% -10.07% -7.52% -3.28% 2.93% -
  Horiz. % 107.15% 92.77% 82.80% 92.07% 99.56% 102.93% 100.00%
EPS 11.10 9.02 6.34 6.32 6.57 6.07 6.16 47.92%
  QoQ % 23.06% 42.27% 0.32% -3.81% 8.24% -1.46% -
  Horiz. % 180.19% 146.43% 102.92% 102.60% 106.66% 98.54% 100.00%
DPS 2.44 2.44 2.44 2.42 2.42 2.42 2.42 0.55%
  QoQ % 0.00% 0.00% 0.83% 0.00% 0.00% 0.00% -
  Horiz. % 100.83% 100.83% 100.83% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8627 0.8402 0.8068 0.7876 0.7704 0.7686 0.7517 9.59%
  QoQ % 2.68% 4.14% 2.44% 2.23% 0.23% 2.25% -
  Horiz. % 114.77% 111.77% 107.33% 104.78% 102.49% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.0800 0.8800 0.8900 0.8900 0.7600 0.9000 0.9500 -
P/RPS 0.69 0.65 0.75 0.66 0.52 0.60 0.65 4.05%
  QoQ % 6.15% -13.33% 13.64% 26.92% -13.33% -7.69% -
  Horiz. % 106.15% 100.00% 115.38% 101.54% 80.00% 92.31% 100.00%
P/EPS 4.69 4.71 6.86 6.80 5.58 7.16 7.46 -26.55%
  QoQ % -0.42% -31.34% 0.88% 21.86% -22.07% -4.02% -
  Horiz. % 62.87% 63.14% 91.96% 91.15% 74.80% 95.98% 100.00%
EY 21.33 21.23 14.57 14.70 17.93 13.97 13.41 36.15%
  QoQ % 0.47% 45.71% -0.88% -18.01% 28.35% 4.18% -
  Horiz. % 159.06% 158.31% 108.65% 109.62% 133.71% 104.18% 100.00%
DY 4.63 5.68 5.62 5.62 6.58 5.56 5.26 -8.13%
  QoQ % -18.49% 1.07% 0.00% -14.59% 18.35% 5.70% -
  Horiz. % 88.02% 107.98% 106.84% 106.84% 125.10% 105.70% 100.00%
P/NAPS 0.60 0.51 0.54 0.55 0.48 0.57 0.61 -1.09%
  QoQ % 17.65% -5.56% -1.82% 14.58% -15.79% -6.56% -
  Horiz. % 98.36% 83.61% 88.52% 90.16% 78.69% 93.44% 100.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/02/07 03/11/06 18/08/06 11/05/06 17/02/06 18/11/05 29/08/05 -
Price 1.2600 0.9500 0.8900 0.9000 0.8200 0.9000 0.9000 -
P/RPS 0.81 0.70 0.75 0.67 0.57 0.60 0.62 19.45%
  QoQ % 15.71% -6.67% 11.94% 17.54% -5.00% -3.23% -
  Horiz. % 130.65% 112.90% 120.97% 108.06% 91.94% 96.77% 100.00%
P/EPS 5.47 5.09 6.86 6.88 6.02 7.16 7.07 -15.68%
  QoQ % 7.47% -25.80% -0.29% 14.29% -15.92% 1.27% -
  Horiz. % 77.37% 71.99% 97.03% 97.31% 85.15% 101.27% 100.00%
EY 18.29 19.66 14.57 14.54 16.62 13.97 14.15 18.60%
  QoQ % -6.97% 34.93% 0.21% -12.52% 18.97% -1.27% -
  Horiz. % 129.26% 138.94% 102.97% 102.76% 117.46% 98.73% 100.00%
DY 3.97 5.26 5.62 5.56 6.10 5.56 5.56 -20.06%
  QoQ % -24.52% -6.41% 1.08% -8.85% 9.71% 0.00% -
  Horiz. % 71.40% 94.60% 101.08% 100.00% 109.71% 100.00% 100.00%
P/NAPS 0.70 0.55 0.54 0.55 0.51 0.57 0.58 13.32%
  QoQ % 27.27% 1.85% -1.82% 7.84% -10.53% -1.72% -
  Horiz. % 120.69% 94.83% 93.10% 94.83% 87.93% 98.28% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS