Highlights

[PTARAS] YoY Annualized Quarter Result on 2010-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     18.61%    YoY -     80.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 172,845 185,172 125,936 105,731 130,295 165,431 147,436 2.68%
  YoY % -6.66% 47.04% 19.11% -18.85% -21.24% 12.21% -
  Horiz. % 117.23% 125.59% 85.42% 71.71% 88.37% 112.21% 100.00%
PBT 67,152 57,864 39,657 26,048 16,788 32,653 31,151 13.64%
  YoY % 16.05% 45.91% 52.25% 55.16% -48.59% 4.82% -
  Horiz. % 215.57% 185.75% 127.31% 83.62% 53.89% 104.82% 100.00%
Tax -14,835 -12,967 -7,202 -5,311 -5,318 -8,830 -7,062 13.16%
  YoY % -14.41% -80.05% -35.61% 0.13% 39.77% -25.04% -
  Horiz. % 210.07% 183.62% 101.98% 75.21% 75.30% 125.04% 100.00%
NP 52,317 44,897 32,455 20,737 11,470 23,823 24,089 13.79%
  YoY % 16.53% 38.34% 56.51% 80.79% -51.85% -1.10% -
  Horiz. % 217.18% 186.38% 134.73% 86.08% 47.62% 98.90% 100.00%
NP to SH 52,317 44,897 32,455 20,737 11,470 23,823 24,089 13.79%
  YoY % 16.53% 38.34% 56.51% 80.79% -51.85% -1.10% -
  Horiz. % 217.18% 186.38% 134.73% 86.08% 47.62% 98.90% 100.00%
Tax Rate 22.09 % 22.41 % 18.16 % 20.39 % 31.68 % 27.04 % 22.67 % -0.43%
  YoY % -1.43% 23.40% -10.94% -35.64% 17.16% 19.28% -
  Horiz. % 97.44% 98.85% 80.11% 89.94% 139.74% 119.28% 100.00%
Total Cost 120,528 140,275 93,481 84,994 118,825 141,608 123,347 -0.38%
  YoY % -14.08% 50.06% 9.99% -28.47% -16.09% 14.80% -
  Horiz. % 97.71% 113.72% 75.79% 68.91% 96.33% 114.80% 100.00%
Net Worth 271,599 238,038 220,373 190,556 175,659 171,077 153,657 9.95%
  YoY % 14.10% 8.02% 15.65% 8.48% 2.68% 11.34% -
  Horiz. % 176.76% 154.92% 143.42% 124.01% 114.32% 111.34% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 20,029 16,029 15,225 12,009 8,020 9,593 8,002 16.50%
  YoY % 24.95% 5.28% 26.78% 49.73% -16.39% 19.87% -
  Horiz. % 250.27% 200.29% 190.25% 150.07% 100.22% 119.87% 100.00%
Div Payout % 38.28 % 35.70 % 46.91 % 57.92 % 69.93 % 40.27 % 33.22 % 2.39%
  YoY % 7.23% -23.90% -19.01% -17.17% 73.65% 21.22% -
  Horiz. % 115.23% 107.47% 141.21% 174.35% 210.51% 121.22% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 271,599 238,038 220,373 190,556 175,659 171,077 153,657 9.95%
  YoY % 14.10% 8.02% 15.65% 8.48% 2.68% 11.34% -
  Horiz. % 176.76% 154.92% 143.42% 124.01% 114.32% 111.34% 100.00%
NOSH 80,117 80,147 80,135 80,065 80,209 79,942 80,029 0.02%
  YoY % -0.04% 0.01% 0.09% -0.18% 0.33% -0.11% -
  Horiz. % 100.11% 100.15% 100.13% 100.04% 100.22% 99.89% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 30.27 % 24.25 % 25.77 % 19.61 % 8.80 % 14.40 % 16.34 % 10.81%
  YoY % 24.82% -5.90% 31.41% 122.84% -38.89% -11.87% -
  Horiz. % 185.25% 148.41% 157.71% 120.01% 53.86% 88.13% 100.00%
ROE 19.26 % 18.86 % 14.73 % 10.88 % 6.53 % 13.93 % 15.68 % 3.48%
  YoY % 2.12% 28.04% 35.39% 66.62% -53.12% -11.16% -
  Horiz. % 122.83% 120.28% 93.94% 69.39% 41.65% 88.84% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 215.74 231.04 157.15 132.06 162.44 206.94 184.23 2.66%
  YoY % -6.62% 47.02% 19.00% -18.70% -21.50% 12.33% -
  Horiz. % 117.10% 125.41% 85.30% 71.68% 88.17% 112.33% 100.00%
EPS 65.30 56.10 40.50 25.90 14.30 29.80 30.10 13.76%
  YoY % 16.40% 38.52% 56.37% 81.12% -52.01% -1.00% -
  Horiz. % 216.94% 186.38% 134.55% 86.05% 47.51% 99.00% 100.00%
DPS 25.00 20.00 19.00 15.00 10.00 12.00 10.00 16.48%
  YoY % 25.00% 5.26% 26.67% 50.00% -16.67% 20.00% -
  Horiz. % 250.00% 200.00% 190.00% 150.00% 100.00% 120.00% 100.00%
NAPS 3.3900 2.9700 2.7500 2.3800 2.1900 2.1400 1.9200 9.93%
  YoY % 14.14% 8.00% 15.55% 8.68% 2.34% 11.46% -
  Horiz. % 176.56% 154.69% 143.23% 123.96% 114.06% 111.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 104.21 111.64 75.93 63.75 78.55 99.74 88.89 2.68%
  YoY % -6.66% 47.03% 19.11% -18.84% -21.25% 12.21% -
  Horiz. % 117.23% 125.59% 85.42% 71.72% 88.37% 112.21% 100.00%
EPS 31.54 27.07 19.57 12.50 6.92 14.36 14.52 13.79%
  YoY % 16.51% 38.32% 56.56% 80.64% -51.81% -1.10% -
  Horiz. % 217.22% 186.43% 134.78% 86.09% 47.66% 98.90% 100.00%
DPS 12.08 9.66 9.18 7.24 4.84 5.78 4.83 16.49%
  YoY % 25.05% 5.23% 26.80% 49.59% -16.26% 19.67% -
  Horiz. % 250.10% 200.00% 190.06% 149.90% 100.21% 119.67% 100.00%
NAPS 1.6375 1.4351 1.3286 1.1489 1.0591 1.0314 0.9264 9.95%
  YoY % 14.10% 8.02% 15.64% 8.48% 2.69% 11.33% -
  Horiz. % 176.76% 154.91% 143.42% 124.02% 114.32% 111.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.8200 2.6900 2.3500 1.6700 1.3400 1.3400 1.8000 -
P/RPS 2.23 1.16 1.50 1.26 0.82 0.65 0.98 14.67%
  YoY % 92.24% -22.67% 19.05% 53.66% 26.15% -33.67% -
  Horiz. % 227.55% 118.37% 153.06% 128.57% 83.67% 66.33% 100.00%
P/EPS 7.38 4.80 5.80 6.45 9.37 4.50 5.98 3.56%
  YoY % 53.75% -17.24% -10.08% -31.16% 108.22% -24.75% -
  Horiz. % 123.41% 80.27% 96.99% 107.86% 156.69% 75.25% 100.00%
EY 13.55 20.82 17.23 15.51 10.67 22.24 16.72 -3.44%
  YoY % -34.92% 20.84% 11.09% 45.36% -52.02% 33.01% -
  Horiz. % 81.04% 124.52% 103.05% 92.76% 63.82% 133.01% 100.00%
DY 5.19 7.43 8.09 8.98 7.46 8.96 5.56 -1.14%
  YoY % -30.15% -8.16% -9.91% 20.38% -16.74% 61.15% -
  Horiz. % 93.35% 133.63% 145.50% 161.51% 134.17% 161.15% 100.00%
P/NAPS 1.42 0.91 0.85 0.70 0.61 0.63 0.94 7.11%
  YoY % 56.04% 7.06% 21.43% 14.75% -3.17% -32.98% -
  Horiz. % 151.06% 96.81% 90.43% 74.47% 64.89% 67.02% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 23/08/11 26/08/10 28/08/09 28/08/08 28/08/07 -
Price 5.2400 2.8200 2.2000 1.6700 1.4800 1.3700 1.6400 -
P/RPS 2.43 1.22 1.40 1.26 0.91 0.66 0.89 18.21%
  YoY % 99.18% -12.86% 11.11% 38.46% 37.88% -25.84% -
  Horiz. % 273.03% 137.08% 157.30% 141.57% 102.25% 74.16% 100.00%
P/EPS 8.02 5.03 5.43 6.45 10.35 4.60 5.45 6.64%
  YoY % 59.44% -7.37% -15.81% -37.68% 125.00% -15.60% -
  Horiz. % 147.16% 92.29% 99.63% 118.35% 189.91% 84.40% 100.00%
EY 12.46 19.86 18.41 15.51 9.66 21.75 18.35 -6.24%
  YoY % -37.26% 7.88% 18.70% 60.56% -55.59% 18.53% -
  Horiz. % 67.90% 108.23% 100.33% 84.52% 52.64% 118.53% 100.00%
DY 4.77 7.09 8.64 8.98 6.76 8.76 6.10 -4.01%
  YoY % -32.72% -17.94% -3.79% 32.84% -22.83% 43.61% -
  Horiz. % 78.20% 116.23% 141.64% 147.21% 110.82% 143.61% 100.00%
P/NAPS 1.55 0.95 0.80 0.70 0.68 0.64 0.85 10.52%
  YoY % 63.16% 18.75% 14.29% 2.94% 6.25% -24.71% -
  Horiz. % 182.35% 111.76% 94.12% 82.35% 80.00% 75.29% 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.
 


 

212  301  502  1299 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.14+0.01 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.21+0.04 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers