Highlights

[PTARAS] YoY Annual (Unaudited) Result on 2007-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend YoY -     129.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 105,731 130,295 165,431 147,436 96,462 116,504 87,358 3.23%
  YoY % -18.85% -21.24% 12.21% 52.84% -17.20% 33.36% -
  Horiz. % 121.03% 149.15% 189.37% 168.77% 110.42% 133.36% 100.00%
PBT 26,048 16,788 32,653 31,151 14,202 14,134 12,223 13.43%
  YoY % 55.16% -48.59% 4.82% 119.34% 0.48% 15.63% -
  Horiz. % 213.11% 137.35% 267.14% 254.86% 116.19% 115.63% 100.00%
Tax -5,311 -5,318 -8,830 -7,062 -3,691 -3,925 -2,320 14.79%
  YoY % 0.13% 39.77% -25.04% -91.33% 5.96% -69.18% -
  Horiz. % 228.92% 229.22% 380.60% 304.40% 159.09% 169.18% 100.00%
NP 20,737 11,470 23,823 24,089 10,511 10,209 9,903 13.10%
  YoY % 80.79% -51.85% -1.10% 129.18% 2.96% 3.09% -
  Horiz. % 209.40% 115.82% 240.56% 243.25% 106.14% 103.09% 100.00%
NP to SH 20,737 11,470 23,823 24,089 10,511 10,209 9,903 13.10%
  YoY % 80.79% -51.85% -1.10% 129.18% 2.96% 3.09% -
  Horiz. % 209.40% 115.82% 240.56% 243.25% 106.14% 103.09% 100.00%
Tax Rate 20.39 % 31.68 % 27.04 % 22.67 % 25.99 % 27.77 % 18.98 % 1.20%
  YoY % -35.64% 17.16% 19.28% -12.77% -6.41% 46.31% -
  Horiz. % 107.43% 166.91% 142.47% 119.44% 136.93% 146.31% 100.00%
Total Cost 84,994 118,825 141,608 123,347 85,951 106,295 77,455 1.56%
  YoY % -28.47% -16.09% 14.80% 43.51% -19.14% 37.23% -
  Horiz. % 109.73% 153.41% 182.83% 159.25% 110.97% 137.23% 100.00%
Net Worth 190,556 175,659 171,077 153,657 132,478 124,549 117,202 8.43%
  YoY % 8.48% 2.68% 11.34% 15.99% 6.37% 6.27% -
  Horiz. % 162.59% 149.88% 145.97% 131.10% 113.03% 106.27% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 12,009 8,020 9,593 8,002 4,014 4,003 4,002 20.09%
  YoY % 49.73% -16.39% 19.87% 99.35% 0.27% 0.02% -
  Horiz. % 300.03% 200.38% 239.66% 199.93% 100.29% 100.02% 100.00%
Div Payout % 57.92 % 69.93 % 40.27 % 33.22 % 38.19 % 39.22 % 40.42 % 6.18%
  YoY % -17.17% 73.65% 21.22% -13.01% -2.63% -2.97% -
  Horiz. % 143.30% 173.01% 99.63% 82.19% 94.48% 97.03% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 190,556 175,659 171,077 153,657 132,478 124,549 117,202 8.43%
  YoY % 8.48% 2.68% 11.34% 15.99% 6.37% 6.27% -
  Horiz. % 162.59% 149.88% 145.97% 131.10% 113.03% 106.27% 100.00%
NOSH 80,065 80,209 79,942 80,029 80,290 80,070 80,056 0.00%
  YoY % -0.18% 0.33% -0.11% -0.32% 0.27% 0.02% -
  Horiz. % 100.01% 100.19% 99.86% 99.97% 100.29% 100.02% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.61 % 8.80 % 14.40 % 16.34 % 10.90 % 8.76 % 11.34 % 9.55%
  YoY % 122.84% -38.89% -11.87% 49.91% 24.43% -22.75% -
  Horiz. % 172.93% 77.60% 126.98% 144.09% 96.12% 77.25% 100.00%
ROE 10.88 % 6.53 % 13.93 % 15.68 % 7.93 % 8.20 % 8.45 % 4.30%
  YoY % 66.62% -53.12% -11.16% 97.73% -3.29% -2.96% -
  Horiz. % 128.76% 77.28% 164.85% 185.56% 93.85% 97.04% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 132.06 162.44 206.94 184.23 120.14 145.50 109.12 3.23%
  YoY % -18.70% -21.50% 12.33% 53.35% -17.43% 33.34% -
  Horiz. % 121.02% 148.86% 189.64% 168.83% 110.10% 133.34% 100.00%
EPS 25.90 14.30 29.80 30.10 13.10 12.75 12.37 13.10%
  YoY % 81.12% -52.01% -1.00% 129.77% 2.75% 3.07% -
  Horiz. % 209.38% 115.60% 240.91% 243.33% 105.90% 103.07% 100.00%
DPS 15.00 10.00 12.00 10.00 5.00 5.00 5.00 20.08%
  YoY % 50.00% -16.67% 20.00% 100.00% 0.00% 0.00% -
  Horiz. % 300.00% 200.00% 240.00% 200.00% 100.00% 100.00% 100.00%
NAPS 2.3800 2.1900 2.1400 1.9200 1.6500 1.5555 1.4640 8.43%
  YoY % 8.68% 2.34% 11.46% 16.36% 6.08% 6.25% -
  Horiz. % 162.57% 149.59% 146.17% 131.15% 112.70% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 63.75 78.55 99.74 88.89 58.16 70.24 52.67 3.23%
  YoY % -18.84% -21.25% 12.21% 52.84% -17.20% 33.36% -
  Horiz. % 121.04% 149.14% 189.37% 168.77% 110.42% 133.36% 100.00%
EPS 12.50 6.92 14.36 14.52 6.34 6.16 5.97 13.10%
  YoY % 80.64% -51.81% -1.10% 129.02% 2.92% 3.18% -
  Horiz. % 209.38% 115.91% 240.54% 243.22% 106.20% 103.18% 100.00%
DPS 7.24 4.84 5.78 4.83 2.42 2.41 2.41 20.11%
  YoY % 49.59% -16.26% 19.67% 99.59% 0.41% 0.00% -
  Horiz. % 300.41% 200.83% 239.83% 200.41% 100.41% 100.00% 100.00%
NAPS 1.1489 1.0591 1.0314 0.9264 0.7987 0.7509 0.7066 8.43%
  YoY % 8.48% 2.69% 11.33% 15.99% 6.37% 6.27% -
  Horiz. % 162.60% 149.89% 145.97% 131.11% 113.03% 106.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.6700 1.3400 1.3400 1.8000 0.8900 0.9500 1.0000 -
P/RPS 1.26 0.82 0.65 0.98 0.74 0.65 0.92 5.38%
  YoY % 53.66% 26.15% -33.67% 32.43% 13.85% -29.35% -
  Horiz. % 136.96% 89.13% 70.65% 106.52% 80.43% 70.65% 100.00%
P/EPS 6.45 9.37 4.50 5.98 6.80 7.45 8.08 -3.68%
  YoY % -31.16% 108.22% -24.75% -12.06% -8.72% -7.80% -
  Horiz. % 79.83% 115.97% 55.69% 74.01% 84.16% 92.20% 100.00%
EY 15.51 10.67 22.24 16.72 14.71 13.42 12.37 3.84%
  YoY % 45.36% -52.02% 33.01% 13.66% 9.61% 8.49% -
  Horiz. % 125.38% 86.26% 179.79% 135.17% 118.92% 108.49% 100.00%
DY 8.98 7.46 8.96 5.56 5.62 5.26 5.00 10.25%
  YoY % 20.38% -16.74% 61.15% -1.07% 6.84% 5.20% -
  Horiz. % 179.60% 149.20% 179.20% 111.20% 112.40% 105.20% 100.00%
P/NAPS 0.70 0.61 0.63 0.94 0.54 0.61 0.68 0.48%
  YoY % 14.75% -3.17% -32.98% 74.07% -11.48% -10.29% -
  Horiz. % 102.94% 89.71% 92.65% 138.24% 79.41% 89.71% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 28/08/09 28/08/08 28/08/07 18/08/06 29/08/05 25/08/04 -
Price 1.6700 1.4800 1.3700 1.6400 0.8900 0.9000 1.0200 -
P/RPS 1.26 0.91 0.66 0.89 0.74 0.62 0.93 5.19%
  YoY % 38.46% 37.88% -25.84% 20.27% 19.35% -33.33% -
  Horiz. % 135.48% 97.85% 70.97% 95.70% 79.57% 66.67% 100.00%
P/EPS 6.45 10.35 4.60 5.45 6.80 7.06 8.25 -4.02%
  YoY % -37.68% 125.00% -15.60% -19.85% -3.68% -14.42% -
  Horiz. % 78.18% 125.45% 55.76% 66.06% 82.42% 85.58% 100.00%
EY 15.51 9.66 21.75 18.35 14.71 14.17 12.13 4.18%
  YoY % 60.56% -55.59% 18.53% 24.75% 3.81% 16.82% -
  Horiz. % 127.86% 79.64% 179.31% 151.28% 121.27% 116.82% 100.00%
DY 8.98 6.76 8.76 6.10 5.62 5.56 4.90 10.62%
  YoY % 32.84% -22.83% 43.61% 8.54% 1.08% 13.47% -
  Horiz. % 183.27% 137.96% 178.78% 124.49% 114.69% 113.47% 100.00%
P/NAPS 0.70 0.68 0.64 0.85 0.54 0.58 0.70 -
  YoY % 2.94% 6.25% -24.71% 57.41% -6.90% -17.14% -
  Horiz. % 100.00% 97.14% 91.43% 121.43% 77.14% 82.86% 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
 
 

436  389  604 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.755+0.035 
 SAUDEE 0.09-0.015 
 ASB 0.1650.00 
 SERBADK 0.41+0.005 
 BCMALL 0.155+0.005 
 SEAL 0.425+0.035 
 PAOS-WA 0.125-0.01 
 HWATAI 1.14+0.11 
 KANGER 0.065+0.005 
 PUC 0.17-0.015 
PARTNERS & BROKERS