Highlights

[PTARAS] YoY Annual (Unaudited) Result on 2009-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend YoY -     -51.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 185,172 125,936 105,731 130,295 165,431 147,436 96,462 11.47%
  YoY % 47.04% 19.11% -18.85% -21.24% 12.21% 52.84% -
  Horiz. % 191.96% 130.56% 109.61% 135.07% 171.50% 152.84% 100.00%
PBT 57,864 39,657 26,048 16,788 32,653 31,151 14,202 26.35%
  YoY % 45.91% 52.25% 55.16% -48.59% 4.82% 119.34% -
  Horiz. % 407.44% 279.24% 183.41% 118.21% 229.92% 219.34% 100.00%
Tax -12,967 -7,202 -5,311 -5,318 -8,830 -7,062 -3,691 23.27%
  YoY % -80.05% -35.61% 0.13% 39.77% -25.04% -91.33% -
  Horiz. % 351.31% 195.12% 143.89% 144.08% 239.23% 191.33% 100.00%
NP 44,897 32,455 20,737 11,470 23,823 24,089 10,511 27.35%
  YoY % 38.34% 56.51% 80.79% -51.85% -1.10% 129.18% -
  Horiz. % 427.14% 308.77% 197.29% 109.12% 226.65% 229.18% 100.00%
NP to SH 44,897 32,455 20,737 11,470 23,823 24,089 10,511 27.35%
  YoY % 38.34% 56.51% 80.79% -51.85% -1.10% 129.18% -
  Horiz. % 427.14% 308.77% 197.29% 109.12% 226.65% 229.18% 100.00%
Tax Rate 22.41 % 18.16 % 20.39 % 31.68 % 27.04 % 22.67 % 25.99 % -2.44%
  YoY % 23.40% -10.94% -35.64% 17.16% 19.28% -12.77% -
  Horiz. % 86.23% 69.87% 78.45% 121.89% 104.04% 87.23% 100.00%
Total Cost 140,275 93,481 84,994 118,825 141,608 123,347 85,951 8.50%
  YoY % 50.06% 9.99% -28.47% -16.09% 14.80% 43.51% -
  Horiz. % 163.20% 108.76% 98.89% 138.25% 164.75% 143.51% 100.00%
Net Worth 238,038 220,373 190,556 175,659 171,077 153,657 132,478 10.25%
  YoY % 8.02% 15.65% 8.48% 2.68% 11.34% 15.99% -
  Horiz. % 179.68% 166.35% 143.84% 132.59% 129.14% 115.99% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 16,029 15,225 12,009 8,020 9,593 8,002 4,014 25.93%
  YoY % 5.28% 26.78% 49.73% -16.39% 19.87% 99.35% -
  Horiz. % 399.29% 379.27% 299.16% 199.80% 238.96% 199.35% 100.00%
Div Payout % 35.70 % 46.91 % 57.92 % 69.93 % 40.27 % 33.22 % 38.19 % -1.12%
  YoY % -23.90% -19.01% -17.17% 73.65% 21.22% -13.01% -
  Horiz. % 93.48% 122.83% 151.66% 183.11% 105.45% 86.99% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 238,038 220,373 190,556 175,659 171,077 153,657 132,478 10.25%
  YoY % 8.02% 15.65% 8.48% 2.68% 11.34% 15.99% -
  Horiz. % 179.68% 166.35% 143.84% 132.59% 129.14% 115.99% 100.00%
NOSH 80,147 80,135 80,065 80,209 79,942 80,029 80,290 -0.03%
  YoY % 0.01% 0.09% -0.18% 0.33% -0.11% -0.32% -
  Horiz. % 99.82% 99.81% 99.72% 99.90% 99.57% 99.68% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 24.25 % 25.77 % 19.61 % 8.80 % 14.40 % 16.34 % 10.90 % 14.24%
  YoY % -5.90% 31.41% 122.84% -38.89% -11.87% 49.91% -
  Horiz. % 222.48% 236.42% 179.91% 80.73% 132.11% 149.91% 100.00%
ROE 18.86 % 14.73 % 10.88 % 6.53 % 13.93 % 15.68 % 7.93 % 15.52%
  YoY % 28.04% 35.39% 66.62% -53.12% -11.16% 97.73% -
  Horiz. % 237.83% 185.75% 137.20% 82.35% 175.66% 197.73% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 231.04 157.15 132.06 162.44 206.94 184.23 120.14 11.50%
  YoY % 47.02% 19.00% -18.70% -21.50% 12.33% 53.35% -
  Horiz. % 192.31% 130.81% 109.92% 135.21% 172.25% 153.35% 100.00%
EPS 56.10 40.50 25.90 14.30 29.80 30.10 13.10 27.40%
  YoY % 38.52% 56.37% 81.12% -52.01% -1.00% 129.77% -
  Horiz. % 428.24% 309.16% 197.71% 109.16% 227.48% 229.77% 100.00%
DPS 20.00 19.00 15.00 10.00 12.00 10.00 5.00 25.97%
  YoY % 5.26% 26.67% 50.00% -16.67% 20.00% 100.00% -
  Horiz. % 400.00% 380.00% 300.00% 200.00% 240.00% 200.00% 100.00%
NAPS 2.9700 2.7500 2.3800 2.1900 2.1400 1.9200 1.6500 10.28%
  YoY % 8.00% 15.55% 8.68% 2.34% 11.46% 16.36% -
  Horiz. % 180.00% 166.67% 144.24% 132.73% 129.70% 116.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 111.64 75.93 63.75 78.55 99.74 88.89 58.16 11.47%
  YoY % 47.03% 19.11% -18.84% -21.25% 12.21% 52.84% -
  Horiz. % 191.95% 130.55% 109.61% 135.06% 171.49% 152.84% 100.00%
EPS 27.07 19.57 12.50 6.92 14.36 14.52 6.34 27.34%
  YoY % 38.32% 56.56% 80.64% -51.81% -1.10% 129.02% -
  Horiz. % 426.97% 308.68% 197.16% 109.15% 226.50% 229.02% 100.00%
DPS 9.66 9.18 7.24 4.84 5.78 4.83 2.42 25.92%
  YoY % 5.23% 26.80% 49.59% -16.26% 19.67% 99.59% -
  Horiz. % 399.17% 379.34% 299.17% 200.00% 238.84% 199.59% 100.00%
NAPS 1.4351 1.3286 1.1489 1.0591 1.0314 0.9264 0.7987 10.25%
  YoY % 8.02% 15.64% 8.48% 2.69% 11.33% 15.99% -
  Horiz. % 179.68% 166.35% 143.85% 132.60% 129.13% 115.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.6900 2.3500 1.6700 1.3400 1.3400 1.8000 0.8900 -
P/RPS 1.16 1.50 1.26 0.82 0.65 0.98 0.74 7.77%
  YoY % -22.67% 19.05% 53.66% 26.15% -33.67% 32.43% -
  Horiz. % 156.76% 202.70% 170.27% 110.81% 87.84% 132.43% 100.00%
P/EPS 4.80 5.80 6.45 9.37 4.50 5.98 6.80 -5.63%
  YoY % -17.24% -10.08% -31.16% 108.22% -24.75% -12.06% -
  Horiz. % 70.59% 85.29% 94.85% 137.79% 66.18% 87.94% 100.00%
EY 20.82 17.23 15.51 10.67 22.24 16.72 14.71 5.96%
  YoY % 20.84% 11.09% 45.36% -52.02% 33.01% 13.66% -
  Horiz. % 141.54% 117.13% 105.44% 72.54% 151.19% 113.66% 100.00%
DY 7.43 8.09 8.98 7.46 8.96 5.56 5.62 4.76%
  YoY % -8.16% -9.91% 20.38% -16.74% 61.15% -1.07% -
  Horiz. % 132.21% 143.95% 159.79% 132.74% 159.43% 98.93% 100.00%
P/NAPS 0.91 0.85 0.70 0.61 0.63 0.94 0.54 9.08%
  YoY % 7.06% 21.43% 14.75% -3.17% -32.98% 74.07% -
  Horiz. % 168.52% 157.41% 129.63% 112.96% 116.67% 174.07% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 26/08/10 28/08/09 28/08/08 28/08/07 18/08/06 -
Price 2.8200 2.2000 1.6700 1.4800 1.3700 1.6400 0.8900 -
P/RPS 1.22 1.40 1.26 0.91 0.66 0.89 0.74 8.68%
  YoY % -12.86% 11.11% 38.46% 37.88% -25.84% 20.27% -
  Horiz. % 164.86% 189.19% 170.27% 122.97% 89.19% 120.27% 100.00%
P/EPS 5.03 5.43 6.45 10.35 4.60 5.45 6.80 -4.90%
  YoY % -7.37% -15.81% -37.68% 125.00% -15.60% -19.85% -
  Horiz. % 73.97% 79.85% 94.85% 152.21% 67.65% 80.15% 100.00%
EY 19.86 18.41 15.51 9.66 21.75 18.35 14.71 5.13%
  YoY % 7.88% 18.70% 60.56% -55.59% 18.53% 24.75% -
  Horiz. % 135.01% 125.15% 105.44% 65.67% 147.86% 124.75% 100.00%
DY 7.09 8.64 8.98 6.76 8.76 6.10 5.62 3.94%
  YoY % -17.94% -3.79% 32.84% -22.83% 43.61% 8.54% -
  Horiz. % 126.16% 153.74% 159.79% 120.28% 155.87% 108.54% 100.00%
P/NAPS 0.95 0.80 0.70 0.68 0.64 0.85 0.54 9.86%
  YoY % 18.75% 14.29% 2.94% 6.25% -24.71% 57.41% -
  Horiz. % 175.93% 148.15% 129.63% 125.93% 118.52% 157.41% 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.
 


 

269  428  536  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.005 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers