Highlights

[PTARAS] YoY Annual (Unaudited) Result on 2008-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Jun-2008  [#4]
Profit Trend YoY -     -1.10%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS