Highlights

[PTARAS] QoQ TTM Result on 2009-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 08-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -29.78%    YoY -     -73.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 119,553 120,884 130,295 144,423 159,291 172,392 165,431 -19.42%
  QoQ % -1.10% -7.22% -9.78% -9.33% -7.60% 4.21% -
  Horiz. % 72.27% 73.07% 78.76% 87.30% 96.29% 104.21% 100.00%
PBT 24,451 20,972 16,788 13,861 18,101 24,676 32,653 -17.50%
  QoQ % 16.59% 24.92% 21.12% -23.42% -26.65% -24.43% -
  Horiz. % 74.88% 64.23% 51.41% 42.45% 55.43% 75.57% 100.00%
Tax -4,785 -5,205 -5,318 -6,666 -7,855 -8,286 -8,830 -33.46%
  QoQ % 8.07% 2.12% 20.22% 15.14% 5.20% 6.16% -
  Horiz. % 54.19% 58.95% 60.23% 75.49% 88.96% 93.84% 100.00%
NP 19,666 15,767 11,470 7,195 10,246 16,390 23,823 -11.97%
  QoQ % 24.73% 37.46% 59.42% -29.78% -37.49% -31.20% -
  Horiz. % 82.55% 66.18% 48.15% 30.20% 43.01% 68.80% 100.00%
NP to SH 19,666 15,767 11,470 7,195 10,246 16,390 23,823 -11.97%
  QoQ % 24.73% 37.46% 59.42% -29.78% -37.49% -31.20% -
  Horiz. % 82.55% 66.18% 48.15% 30.20% 43.01% 68.80% 100.00%
Tax Rate 19.57 % 24.82 % 31.68 % 48.09 % 43.40 % 33.58 % 27.04 % -19.34%
  QoQ % -21.15% -21.65% -34.12% 10.81% 29.24% 24.19% -
  Horiz. % 72.37% 91.79% 117.16% 177.85% 160.50% 124.19% 100.00%
Total Cost 99,887 105,117 118,825 137,228 149,045 156,002 141,608 -20.71%
  QoQ % -4.98% -11.54% -13.41% -7.93% -4.46% 10.16% -
  Horiz. % 70.54% 74.23% 83.91% 96.91% 105.25% 110.16% 100.00%
Net Worth 180,362 180,524 175,143 169,170 149,349 185,258 168,032 4.82%
  QoQ % -0.09% 3.07% 3.53% 13.27% -19.38% 10.25% -
  Horiz. % 107.34% 107.43% 104.23% 100.68% 88.88% 110.25% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,997 7,997 7,997 9,422 9,422 9,422 9,422 -10.33%
  QoQ % 0.00% 0.00% -15.12% 0.00% 0.00% 0.00% -
  Horiz. % 84.88% 84.88% 84.88% 100.00% 100.00% 100.00% 100.00%
Div Payout % 40.67 % 50.72 % 69.72 % 130.96 % 91.96 % 57.49 % 39.55 % 1.87%
  QoQ % -19.81% -27.25% -46.76% 42.41% 59.96% 45.36% -
  Horiz. % 102.83% 128.24% 176.28% 331.13% 232.52% 145.36% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 180,362 180,524 175,143 169,170 149,349 185,258 168,032 4.82%
  QoQ % -0.09% 3.07% 3.53% 13.27% -19.38% 10.25% -
  Horiz. % 107.34% 107.43% 104.23% 100.68% 88.88% 110.25% 100.00%
NOSH 80,880 80,233 79,974 80,175 72,499 86,166 78,520 1.99%
  QoQ % 0.81% 0.32% -0.25% 10.59% -15.86% 9.74% -
  Horiz. % 103.01% 102.18% 101.85% 102.11% 92.33% 109.74% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.45 % 13.04 % 8.80 % 4.98 % 6.43 % 9.51 % 14.40 % 9.25%
  QoQ % 26.15% 48.18% 76.71% -22.55% -32.39% -33.96% -
  Horiz. % 114.24% 90.56% 61.11% 34.58% 44.65% 66.04% 100.00%
ROE 10.90 % 8.73 % 6.55 % 4.25 % 6.86 % 8.85 % 14.18 % -16.05%
  QoQ % 24.86% 33.28% 54.12% -38.05% -22.49% -37.59% -
  Horiz. % 76.87% 61.57% 46.19% 29.97% 48.38% 62.41% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 147.82 150.67 162.92 180.13 219.71 200.07 210.69 -20.99%
  QoQ % -1.89% -7.52% -9.55% -18.01% 9.82% -5.04% -
  Horiz. % 70.16% 71.51% 77.33% 85.50% 104.28% 94.96% 100.00%
EPS 24.32 19.65 14.34 8.97 14.13 19.02 30.34 -13.67%
  QoQ % 23.77% 37.03% 59.87% -36.52% -25.71% -37.31% -
  Horiz. % 80.16% 64.77% 47.26% 29.56% 46.57% 62.69% 100.00%
DPS 10.00 9.97 10.00 11.75 13.00 10.94 12.00 -11.42%
  QoQ % 0.30% -0.30% -14.89% -9.62% 18.83% -8.83% -
  Horiz. % 83.33% 83.08% 83.33% 97.92% 108.33% 91.17% 100.00%
NAPS 2.2300 2.2500 2.1900 2.1100 2.0600 2.1500 2.1400 2.78%
  QoQ % -0.89% 2.74% 3.79% 2.43% -4.19% 0.47% -
  Horiz. % 104.21% 105.14% 102.34% 98.60% 96.26% 100.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.08 72.88 78.55 87.07 96.04 103.94 99.74 -19.42%
  QoQ % -1.10% -7.22% -9.79% -9.34% -7.60% 4.21% -
  Horiz. % 72.27% 73.07% 78.75% 87.30% 96.29% 104.21% 100.00%
EPS 11.86 9.51 6.92 4.34 6.18 9.88 14.36 -11.94%
  QoQ % 24.71% 37.43% 59.45% -29.77% -37.45% -31.20% -
  Horiz. % 82.59% 66.23% 48.19% 30.22% 43.04% 68.80% 100.00%
DPS 4.82 4.82 4.82 5.68 5.68 5.68 5.68 -10.34%
  QoQ % 0.00% 0.00% -15.14% 0.00% 0.00% 0.00% -
  Horiz. % 84.86% 84.86% 84.86% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0874 1.0884 1.0559 1.0199 0.9004 1.1169 1.0131 4.82%
  QoQ % -0.09% 3.08% 3.53% 13.27% -19.38% 10.25% -
  Horiz. % 107.33% 107.43% 104.22% 100.67% 88.88% 110.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.3200 1.4100 1.3400 1.1000 1.0500 1.3000 1.3400 -
P/RPS 0.89 0.94 0.82 0.61 0.48 0.65 0.64 24.51%
  QoQ % -5.32% 14.63% 34.43% 27.08% -26.15% 1.56% -
  Horiz. % 139.06% 146.88% 128.12% 95.31% 75.00% 101.56% 100.00%
P/EPS 5.43 7.18 9.34 12.26 7.43 6.83 4.42 14.66%
  QoQ % -24.37% -23.13% -23.82% 65.01% 8.78% 54.52% -
  Horiz. % 122.85% 162.44% 211.31% 277.38% 168.10% 154.52% 100.00%
EY 18.42 13.94 10.70 8.16 13.46 14.63 22.64 -12.82%
  QoQ % 32.14% 30.28% 31.13% -39.38% -8.00% -35.38% -
  Horiz. % 81.36% 61.57% 47.26% 36.04% 59.45% 64.62% 100.00%
DY 7.58 7.07 7.46 10.68 12.38 8.41 8.96 -10.52%
  QoQ % 7.21% -5.23% -30.15% -13.73% 47.21% -6.14% -
  Horiz. % 84.60% 78.91% 83.26% 119.20% 138.17% 93.86% 100.00%
P/NAPS 0.59 0.63 0.61 0.52 0.51 0.60 0.63 -4.27%
  QoQ % -6.35% 3.28% 17.31% 1.96% -15.00% -4.76% -
  Horiz. % 93.65% 100.00% 96.83% 82.54% 80.95% 95.24% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 06/11/09 28/08/09 08/05/09 06/02/09 07/11/08 28/08/08 -
Price 1.6100 1.4800 1.4800 1.2500 1.0300 1.1400 1.3700 -
P/RPS 1.09 0.98 0.91 0.69 0.47 0.57 0.65 41.02%
  QoQ % 11.22% 7.69% 31.88% 46.81% -17.54% -12.31% -
  Horiz. % 167.69% 150.77% 140.00% 106.15% 72.31% 87.69% 100.00%
P/EPS 6.62 7.53 10.32 13.93 7.29 5.99 4.52 28.88%
  QoQ % -12.08% -27.03% -25.92% 91.08% 21.70% 32.52% -
  Horiz. % 146.46% 166.59% 228.32% 308.19% 161.28% 132.52% 100.00%
EY 15.10 13.28 9.69 7.18 13.72 16.69 22.15 -22.49%
  QoQ % 13.70% 37.05% 34.96% -47.67% -17.80% -24.65% -
  Horiz. % 68.17% 59.95% 43.75% 32.42% 61.94% 75.35% 100.00%
DY 6.21 6.73 6.76 9.40 12.62 9.59 8.76 -20.45%
  QoQ % -7.73% -0.44% -28.09% -25.52% 31.60% 9.47% -
  Horiz. % 70.89% 76.83% 77.17% 107.31% 144.06% 109.47% 100.00%
P/NAPS 0.72 0.66 0.68 0.59 0.50 0.53 0.64 8.15%
  QoQ % 9.09% -2.94% 15.25% 18.00% -5.66% -17.19% -
  Horiz. % 112.50% 103.13% 106.25% 92.19% 78.12% 82.81% 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