Highlights

[PTARAS] QoQ TTM Result on 2010-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -1.61%    YoY -     168.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 96,225 97,053 105,731 116,496 119,553 120,884 130,295 -18.25%
  QoQ % -0.85% -8.21% -9.24% -2.56% -1.10% -7.22% -
  Horiz. % 73.85% 74.49% 81.15% 89.41% 91.76% 92.78% 100.00%
PBT 34,196 29,656 26,048 23,985 24,451 20,972 16,788 60.48%
  QoQ % 15.31% 13.85% 8.60% -1.91% 16.59% 24.92% -
  Horiz. % 203.69% 176.65% 155.16% 142.87% 145.65% 124.92% 100.00%
Tax -5,277 -4,932 -5,311 -4,635 -4,785 -5,205 -5,318 -0.51%
  QoQ % -7.00% 7.14% -14.58% 3.13% 8.07% 2.12% -
  Horiz. % 99.23% 92.74% 99.87% 87.16% 89.98% 97.88% 100.00%
NP 28,919 24,724 20,737 19,350 19,666 15,767 11,470 84.93%
  QoQ % 16.97% 19.23% 7.17% -1.61% 24.73% 37.46% -
  Horiz. % 252.13% 215.55% 180.79% 168.70% 171.46% 137.46% 100.00%
NP to SH 28,919 24,724 20,737 19,350 19,666 15,767 11,470 84.93%
  QoQ % 16.97% 19.23% 7.17% -1.61% 24.73% 37.46% -
  Horiz. % 252.13% 215.55% 180.79% 168.70% 171.46% 137.46% 100.00%
Tax Rate 15.43 % 16.63 % 20.39 % 19.32 % 19.57 % 24.82 % 31.68 % -38.01%
  QoQ % -7.22% -18.44% 5.54% -1.28% -21.15% -21.65% -
  Horiz. % 48.71% 52.49% 64.36% 60.98% 61.77% 78.35% 100.00%
Total Cost 67,306 72,329 84,994 97,146 99,887 105,117 118,825 -31.47%
  QoQ % -6.94% -14.90% -12.51% -2.74% -4.98% -11.54% -
  Horiz. % 56.64% 60.87% 71.53% 81.76% 84.06% 88.46% 100.00%
Net Worth 203,975 199,222 191,026 183,002 180,362 180,524 175,143 10.66%
  QoQ % 2.39% 4.29% 4.38% 1.46% -0.09% 3.07% -
  Horiz. % 116.46% 113.75% 109.07% 104.49% 102.98% 103.07% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 12,039 12,039 12,039 7,997 7,997 7,997 7,997 31.25%
  QoQ % 0.00% 0.00% 50.54% 0.00% 0.00% 0.00% -
  Horiz. % 150.54% 150.54% 150.54% 100.00% 100.00% 100.00% 100.00%
Div Payout % 41.63 % 48.70 % 58.06 % 41.33 % 40.67 % 50.72 % 69.72 % -29.02%
  QoQ % -14.52% -16.12% 40.48% 1.62% -19.81% -27.25% -
  Horiz. % 59.71% 69.85% 83.28% 59.28% 58.33% 72.75% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 203,975 199,222 191,026 183,002 180,362 180,524 175,143 10.66%
  QoQ % 2.39% 4.29% 4.38% 1.46% -0.09% 3.07% -
  Horiz. % 116.46% 113.75% 109.07% 104.49% 102.98% 103.07% 100.00%
NOSH 79,990 80,009 80,263 80,264 80,880 80,233 79,974 0.01%
  QoQ % -0.02% -0.32% -0.00% -0.76% 0.81% 0.32% -
  Horiz. % 100.02% 100.04% 100.36% 100.36% 101.13% 100.32% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 30.05 % 25.47 % 19.61 % 16.61 % 16.45 % 13.04 % 8.80 % 126.26%
  QoQ % 17.98% 29.88% 18.06% 0.97% 26.15% 48.18% -
  Horiz. % 341.48% 289.43% 222.84% 188.75% 186.93% 148.18% 100.00%
ROE 14.18 % 12.41 % 10.86 % 10.57 % 10.90 % 8.73 % 6.55 % 67.11%
  QoQ % 14.26% 14.27% 2.74% -3.03% 24.86% 33.28% -
  Horiz. % 216.49% 189.47% 165.80% 161.37% 166.41% 133.28% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 120.30 121.30 131.73 145.14 147.82 150.67 162.92 -18.26%
  QoQ % -0.82% -7.92% -9.24% -1.81% -1.89% -7.52% -
  Horiz. % 73.84% 74.45% 80.86% 89.09% 90.73% 92.48% 100.00%
EPS 36.15 30.90 25.84 24.11 24.32 19.65 14.34 84.92%
  QoQ % 16.99% 19.58% 7.18% -0.86% 23.77% 37.03% -
  Horiz. % 252.09% 215.48% 180.20% 168.13% 169.60% 137.03% 100.00%
DPS 15.00 15.00 15.00 10.00 10.00 9.97 10.00 30.94%
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.30% -0.30% -
  Horiz. % 150.00% 150.00% 150.00% 100.00% 100.00% 99.70% 100.00%
NAPS 2.5500 2.4900 2.3800 2.2800 2.2300 2.2500 2.1900 10.65%
  QoQ % 2.41% 4.62% 4.39% 2.24% -0.89% 2.74% -
  Horiz. % 116.44% 113.70% 108.68% 104.11% 101.83% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 58.01 58.51 63.75 70.24 72.08 72.88 78.55 -18.25%
  QoQ % -0.85% -8.22% -9.24% -2.55% -1.10% -7.22% -
  Horiz. % 73.85% 74.49% 81.16% 89.42% 91.76% 92.78% 100.00%
EPS 17.44 14.91 12.50 11.67 11.86 9.51 6.92 84.88%
  QoQ % 16.97% 19.28% 7.11% -1.60% 24.71% 37.43% -
  Horiz. % 252.02% 215.46% 180.64% 168.64% 171.39% 137.43% 100.00%
DPS 7.26 7.26 7.26 4.82 4.82 4.82 4.82 31.30%
  QoQ % 0.00% 0.00% 50.62% 0.00% 0.00% 0.00% -
  Horiz. % 150.62% 150.62% 150.62% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2298 1.2011 1.1517 1.1033 1.0874 1.0884 1.0559 10.67%
  QoQ % 2.39% 4.29% 4.39% 1.46% -0.09% 3.08% -
  Horiz. % 116.47% 113.75% 109.07% 104.49% 102.98% 103.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.9100 1.8300 1.6700 1.6000 1.3200 1.4100 1.3400 -
P/RPS 1.59 1.51 1.27 1.10 0.89 0.94 0.82 55.31%
  QoQ % 5.30% 18.90% 15.45% 23.60% -5.32% 14.63% -
  Horiz. % 193.90% 184.15% 154.88% 134.15% 108.54% 114.63% 100.00%
P/EPS 5.28 5.92 6.46 6.64 5.43 7.18 9.34 -31.56%
  QoQ % -10.81% -8.36% -2.71% 22.28% -24.37% -23.13% -
  Horiz. % 56.53% 63.38% 69.16% 71.09% 58.14% 76.87% 100.00%
EY 18.93 16.89 15.47 15.07 18.42 13.94 10.70 46.13%
  QoQ % 12.08% 9.18% 2.65% -18.19% 32.14% 30.28% -
  Horiz. % 176.92% 157.85% 144.58% 140.84% 172.15% 130.28% 100.00%
DY 7.85 8.20 8.98 6.25 7.58 7.07 7.46 3.45%
  QoQ % -4.27% -8.69% 43.68% -17.55% 7.21% -5.23% -
  Horiz. % 105.23% 109.92% 120.38% 83.78% 101.61% 94.77% 100.00%
P/NAPS 0.75 0.73 0.70 0.70 0.59 0.63 0.61 14.72%
  QoQ % 2.74% 4.29% 0.00% 18.64% -6.35% 3.28% -
  Horiz. % 122.95% 119.67% 114.75% 114.75% 96.72% 103.28% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 10/02/11 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 -
Price 2.0700 2.0300 1.6700 1.5800 1.6100 1.4800 1.4800 -
P/RPS 1.72 1.67 1.27 1.09 1.09 0.98 0.91 52.69%
  QoQ % 2.99% 31.50% 16.51% 0.00% 11.22% 7.69% -
  Horiz. % 189.01% 183.52% 139.56% 119.78% 119.78% 107.69% 100.00%
P/EPS 5.73 6.57 6.46 6.55 6.62 7.53 10.32 -32.37%
  QoQ % -12.79% 1.70% -1.37% -1.06% -12.08% -27.03% -
  Horiz. % 55.52% 63.66% 62.60% 63.47% 64.15% 72.97% 100.00%
EY 17.47 15.22 15.47 15.26 15.10 13.28 9.69 47.97%
  QoQ % 14.78% -1.62% 1.38% 1.06% 13.70% 37.05% -
  Horiz. % 180.29% 157.07% 159.65% 157.48% 155.83% 137.05% 100.00%
DY 7.25 7.39 8.98 6.33 6.21 6.73 6.76 4.76%
  QoQ % -1.89% -17.71% 41.86% 1.93% -7.73% -0.44% -
  Horiz. % 107.25% 109.32% 132.84% 93.64% 91.86% 99.56% 100.00%
P/NAPS 0.81 0.82 0.70 0.69 0.72 0.66 0.68 12.33%
  QoQ % -1.22% 17.14% 1.45% -4.17% 9.09% -2.94% -
  Horiz. % 119.12% 120.59% 102.94% 101.47% 105.88% 97.06% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers