[PTARAS] YoY Annual (Unaudited) Result on 2008-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 125,936 105,731 130,295 165,431 147,436 96,462 116,504 1.31% YoY % 19.11% -18.85% -21.24% 12.21% 52.84% -17.20% - Horiz. % 108.10% 90.75% 111.84% 142.00% 126.55% 82.80% 100.00%
PBT 39,657 26,048 16,788 32,653 31,151 14,202 14,134 18.75% YoY % 52.25% 55.16% -48.59% 4.82% 119.34% 0.48% - Horiz. % 280.58% 184.29% 118.78% 231.02% 220.40% 100.48% 100.00%
Tax -7,202 -5,311 -5,318 -8,830 -7,062 -3,691 -3,925 10.64% YoY % -35.61% 0.13% 39.77% -25.04% -91.33% 5.96% - Horiz. % 183.49% 135.31% 135.49% 224.97% 179.92% 94.04% 100.00%
NP 32,455 20,737 11,470 23,823 24,089 10,511 10,209 21.25% YoY % 56.51% 80.79% -51.85% -1.10% 129.18% 2.96% - Horiz. % 317.91% 203.12% 112.35% 233.35% 235.96% 102.96% 100.00%
NP to SH 32,455 20,737 11,470 23,823 24,089 10,511 10,209 21.25% YoY % 56.51% 80.79% -51.85% -1.10% 129.18% 2.96% - Horiz. % 317.91% 203.12% 112.35% 233.35% 235.96% 102.96% 100.00%
Tax Rate 18.16 % 20.39 % 31.68 % 27.04 % 22.67 % 25.99 % 27.77 % -6.83% YoY % -10.94% -35.64% 17.16% 19.28% -12.77% -6.41% - Horiz. % 65.39% 73.42% 114.08% 97.37% 81.63% 93.59% 100.00%
Total Cost 93,481 84,994 118,825 141,608 123,347 85,951 106,295 -2.12% YoY % 9.99% -28.47% -16.09% 14.80% 43.51% -19.14% - Horiz. % 87.94% 79.96% 111.79% 133.22% 116.04% 80.86% 100.00%
Net Worth 220,373 190,556 175,659 171,077 153,657 132,478 124,549 9.97% YoY % 15.65% 8.48% 2.68% 11.34% 15.99% 6.37% - Horiz. % 176.94% 153.00% 141.04% 137.36% 123.37% 106.37% 100.00%
Dividend 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 15,225 12,009 8,020 9,593 8,002 4,014 4,003 24.92% YoY % 26.78% 49.73% -16.39% 19.87% 99.35% 0.27% - Horiz. % 380.31% 299.98% 200.35% 239.62% 199.90% 100.27% 100.00%
Div Payout % 46.91 % 57.92 % 69.93 % 40.27 % 33.22 % 38.19 % 39.22 % 3.03% YoY % -19.01% -17.17% 73.65% 21.22% -13.01% -2.63% - Horiz. % 119.61% 147.68% 178.30% 102.68% 84.70% 97.37% 100.00%
Equity 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 220,373 190,556 175,659 171,077 153,657 132,478 124,549 9.97% YoY % 15.65% 8.48% 2.68% 11.34% 15.99% 6.37% - Horiz. % 176.94% 153.00% 141.04% 137.36% 123.37% 106.37% 100.00%
NOSH 80,135 80,065 80,209 79,942 80,029 80,290 80,070 0.01% YoY % 0.09% -0.18% 0.33% -0.11% -0.32% 0.27% - Horiz. % 100.08% 99.99% 100.17% 99.84% 99.95% 100.27% 100.00%
Ratio Analysis 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 25.77 % 19.61 % 8.80 % 14.40 % 16.34 % 10.90 % 8.76 % 19.69% YoY % 31.41% 122.84% -38.89% -11.87% 49.91% 24.43% - Horiz. % 294.18% 223.86% 100.46% 164.38% 186.53% 124.43% 100.00%
ROE 14.73 % 10.88 % 6.53 % 13.93 % 15.68 % 7.93 % 8.20 % 10.25% YoY % 35.39% 66.62% -53.12% -11.16% 97.73% -3.29% - Horiz. % 179.63% 132.68% 79.63% 169.88% 191.22% 96.71% 100.00%
Per Share 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 157.15 132.06 162.44 206.94 184.23 120.14 145.50 1.29% YoY % 19.00% -18.70% -21.50% 12.33% 53.35% -17.43% - Horiz. % 108.01% 90.76% 111.64% 142.23% 126.62% 82.57% 100.00%
EPS 40.50 25.90 14.30 29.80 30.10 13.10 12.75 21.23% YoY % 56.37% 81.12% -52.01% -1.00% 129.77% 2.75% - Horiz. % 317.65% 203.14% 112.16% 233.73% 236.08% 102.75% 100.00%
DPS 19.00 15.00 10.00 12.00 10.00 5.00 5.00 24.91% YoY % 26.67% 50.00% -16.67% 20.00% 100.00% 0.00% - Horiz. % 380.00% 300.00% 200.00% 240.00% 200.00% 100.00% 100.00%
NAPS 2.7500 2.3800 2.1900 2.1400 1.9200 1.6500 1.5555 9.96% YoY % 15.55% 8.68% 2.34% 11.46% 16.36% 6.08% - Horiz. % 176.79% 153.01% 140.79% 137.58% 123.43% 106.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 75.93 63.75 78.55 99.74 88.89 58.16 70.24 1.31% YoY % 19.11% -18.84% -21.25% 12.21% 52.84% -17.20% - Horiz. % 108.10% 90.76% 111.83% 142.00% 126.55% 82.80% 100.00%
EPS 19.57 12.50 6.92 14.36 14.52 6.34 6.16 21.24% YoY % 56.56% 80.64% -51.81% -1.10% 129.02% 2.92% - Horiz. % 317.69% 202.92% 112.34% 233.12% 235.71% 102.92% 100.00%
DPS 9.18 7.24 4.84 5.78 4.83 2.42 2.41 24.96% YoY % 26.80% 49.59% -16.26% 19.67% 99.59% 0.41% - Horiz. % 380.91% 300.41% 200.83% 239.83% 200.41% 100.41% 100.00%
NAPS 1.3286 1.1489 1.0591 1.0314 0.9264 0.7987 0.7509 9.97% YoY % 15.64% 8.48% 2.69% 11.33% 15.99% 6.37% - Horiz. % 176.93% 153.00% 141.04% 137.36% 123.37% 106.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.3500 1.6700 1.3400 1.3400 1.8000 0.8900 0.9500 -
P/RPS 1.50 1.26 0.82 0.65 0.98 0.74 0.65 14.95% YoY % 19.05% 53.66% 26.15% -33.67% 32.43% 13.85% - Horiz. % 230.77% 193.85% 126.15% 100.00% 150.77% 113.85% 100.00%
P/EPS 5.80 6.45 9.37 4.50 5.98 6.80 7.45 -4.08% YoY % -10.08% -31.16% 108.22% -24.75% -12.06% -8.72% - Horiz. % 77.85% 86.58% 125.77% 60.40% 80.27% 91.28% 100.00%
EY 17.23 15.51 10.67 22.24 16.72 14.71 13.42 4.25% YoY % 11.09% 45.36% -52.02% 33.01% 13.66% 9.61% - Horiz. % 128.39% 115.57% 79.51% 165.72% 124.59% 109.61% 100.00%
DY 8.09 8.98 7.46 8.96 5.56 5.62 5.26 7.44% YoY % -9.91% 20.38% -16.74% 61.15% -1.07% 6.84% - Horiz. % 153.80% 170.72% 141.83% 170.34% 105.70% 106.84% 100.00%
P/NAPS 0.85 0.70 0.61 0.63 0.94 0.54 0.61 5.68% YoY % 21.43% 14.75% -3.17% -32.98% 74.07% -11.48% - Horiz. % 139.34% 114.75% 100.00% 103.28% 154.10% 88.52% 100.00%
Price Multiplier on Announcement Date 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 26/08/10 28/08/09 28/08/08 28/08/07 18/08/06 29/08/05 -
Price 2.2000 1.6700 1.4800 1.3700 1.6400 0.8900 0.9000 -
P/RPS 1.40 1.26 0.91 0.66 0.89 0.74 0.62 14.53% YoY % 11.11% 38.46% 37.88% -25.84% 20.27% 19.35% - Horiz. % 225.81% 203.23% 146.77% 106.45% 143.55% 119.35% 100.00%
P/EPS 5.43 6.45 10.35 4.60 5.45 6.80 7.06 -4.28% YoY % -15.81% -37.68% 125.00% -15.60% -19.85% -3.68% - Horiz. % 76.91% 91.36% 146.60% 65.16% 77.20% 96.32% 100.00%
EY 18.41 15.51 9.66 21.75 18.35 14.71 14.17 4.46% YoY % 18.70% 60.56% -55.59% 18.53% 24.75% 3.81% - Horiz. % 129.92% 109.46% 68.17% 153.49% 129.50% 103.81% 100.00%
DY 8.64 8.98 6.76 8.76 6.10 5.62 5.56 7.62% YoY % -3.79% 32.84% -22.83% 43.61% 8.54% 1.08% - Horiz. % 155.40% 161.51% 121.58% 157.55% 109.71% 101.08% 100.00%
P/NAPS 0.80 0.70 0.68 0.64 0.85 0.54 0.58 5.50% YoY % 14.29% 2.94% 6.25% -24.71% 57.41% -6.90% - Horiz. % 137.93% 120.69% 117.24% 110.34% 146.55% 93.10% 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.
Comment
Q4FY2008 Interim results.xls 
