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.
 


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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS