Highlights

[PTARAS] YoY Annualized Quarter Result on 2011-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     9.29%    YoY -     56.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 201,907 172,845 185,172 125,936 105,731 130,295 165,431 3.38%
  YoY % 16.81% -6.66% 47.04% 19.11% -18.85% -21.24% -
  Horiz. % 122.05% 104.48% 111.93% 76.13% 63.91% 78.76% 100.00%
PBT 71,164 67,152 57,864 39,657 26,048 16,788 32,653 13.86%
  YoY % 5.97% 16.05% 45.91% 52.25% 55.16% -48.59% -
  Horiz. % 217.94% 205.65% 177.21% 121.45% 79.77% 51.41% 100.00%
Tax -16,927 -14,835 -12,967 -7,202 -5,311 -5,318 -8,830 11.45%
  YoY % -14.10% -14.41% -80.05% -35.61% 0.13% 39.77% -
  Horiz. % 191.70% 168.01% 146.85% 81.56% 60.15% 60.23% 100.00%
NP 54,237 52,317 44,897 32,455 20,737 11,470 23,823 14.69%
  YoY % 3.67% 16.53% 38.34% 56.51% 80.79% -51.85% -
  Horiz. % 227.67% 219.61% 188.46% 136.23% 87.05% 48.15% 100.00%
NP to SH 54,237 52,317 44,897 32,455 20,737 11,470 23,823 14.69%
  YoY % 3.67% 16.53% 38.34% 56.51% 80.79% -51.85% -
  Horiz. % 227.67% 219.61% 188.46% 136.23% 87.05% 48.15% 100.00%
Tax Rate 23.79 % 22.09 % 22.41 % 18.16 % 20.39 % 31.68 % 27.04 % -2.11%
  YoY % 7.70% -1.43% 23.40% -10.94% -35.64% 17.16% -
  Horiz. % 87.98% 81.69% 82.88% 67.16% 75.41% 117.16% 100.00%
Total Cost 147,670 120,528 140,275 93,481 84,994 118,825 141,608 0.70%
  YoY % 22.52% -14.08% 50.06% 9.99% -28.47% -16.09% -
  Horiz. % 104.28% 85.11% 99.06% 66.01% 60.02% 83.91% 100.00%
Net Worth 307,182 271,599 238,038 220,373 190,556 175,659 171,077 10.24%
  YoY % 13.10% 14.10% 8.02% 15.65% 8.48% 2.68% -
  Horiz. % 179.56% 158.76% 139.14% 128.81% 111.39% 102.68% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 23,998 20,029 16,029 15,225 12,009 8,020 9,593 16.50%
  YoY % 19.82% 24.95% 5.28% 26.78% 49.73% -16.39% -
  Horiz. % 250.16% 208.79% 167.09% 158.72% 125.19% 83.61% 100.00%
Div Payout % 44.25 % 38.28 % 35.70 % 46.91 % 57.92 % 69.93 % 40.27 % 1.58%
  YoY % 15.60% 7.23% -23.90% -19.01% -17.17% 73.65% -
  Horiz. % 109.88% 95.06% 88.65% 116.49% 143.83% 173.65% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 307,182 271,599 238,038 220,373 190,556 175,659 171,077 10.24%
  YoY % 13.10% 14.10% 8.02% 15.65% 8.48% 2.68% -
  Horiz. % 179.56% 158.76% 139.14% 128.81% 111.39% 102.68% 100.00%
NOSH 159,991 80,117 80,147 80,135 80,065 80,209 79,942 12.25%
  YoY % 99.69% -0.04% 0.01% 0.09% -0.18% 0.33% -
  Horiz. % 200.13% 100.22% 100.26% 100.24% 100.15% 100.33% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 26.86 % 30.27 % 24.25 % 25.77 % 19.61 % 8.80 % 14.40 % 10.94%
  YoY % -11.27% 24.82% -5.90% 31.41% 122.84% -38.89% -
  Horiz. % 186.53% 210.21% 168.40% 178.96% 136.18% 61.11% 100.00%
ROE 17.66 % 19.26 % 18.86 % 14.73 % 10.88 % 6.53 % 13.93 % 4.03%
  YoY % -8.31% 2.12% 28.04% 35.39% 66.62% -53.12% -
  Horiz. % 126.78% 138.26% 135.39% 105.74% 78.10% 46.88% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 126.20 215.74 231.04 157.15 132.06 162.44 206.94 -7.91%
  YoY % -41.50% -6.62% 47.02% 19.00% -18.70% -21.50% -
  Horiz. % 60.98% 104.25% 111.65% 75.94% 63.82% 78.50% 100.00%
EPS 33.90 65.30 56.10 40.50 25.90 14.30 29.80 2.17%
  YoY % -48.09% 16.40% 38.52% 56.37% 81.12% -52.01% -
  Horiz. % 113.76% 219.13% 188.26% 135.91% 86.91% 47.99% 100.00%
DPS 15.00 25.00 20.00 19.00 15.00 10.00 12.00 3.79%
  YoY % -40.00% 25.00% 5.26% 26.67% 50.00% -16.67% -
  Horiz. % 125.00% 208.33% 166.67% 158.33% 125.00% 83.33% 100.00%
NAPS 1.9200 3.3900 2.9700 2.7500 2.3800 2.1900 2.1400 -1.79%
  YoY % -43.36% 14.14% 8.00% 15.55% 8.68% 2.34% -
  Horiz. % 89.72% 158.41% 138.79% 128.50% 111.21% 102.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 121.73 104.21 111.64 75.93 63.75 78.55 99.74 3.37%
  YoY % 16.81% -6.66% 47.03% 19.11% -18.84% -21.25% -
  Horiz. % 122.05% 104.48% 111.93% 76.13% 63.92% 78.75% 100.00%
EPS 32.70 31.54 27.07 19.57 12.50 6.92 14.36 14.69%
  YoY % 3.68% 16.51% 38.32% 56.56% 80.64% -51.81% -
  Horiz. % 227.72% 219.64% 188.51% 136.28% 87.05% 48.19% 100.00%
DPS 14.47 12.08 9.66 9.18 7.24 4.84 5.78 16.52%
  YoY % 19.78% 25.05% 5.23% 26.80% 49.59% -16.26% -
  Horiz. % 250.35% 209.00% 167.13% 158.82% 125.26% 83.74% 100.00%
NAPS 1.8520 1.6375 1.4351 1.3286 1.1489 1.0591 1.0314 10.24%
  YoY % 13.10% 14.10% 8.02% 15.64% 8.48% 2.69% -
  Horiz. % 179.56% 158.76% 139.14% 128.82% 111.39% 102.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.4000 4.8200 2.6900 2.3500 1.6700 1.3400 1.3400 -
P/RPS 3.49 2.23 1.16 1.50 1.26 0.82 0.65 32.31%
  YoY % 56.50% 92.24% -22.67% 19.05% 53.66% 26.15% -
  Horiz. % 536.92% 343.08% 178.46% 230.77% 193.85% 126.15% 100.00%
P/EPS 12.98 7.38 4.80 5.80 6.45 9.37 4.50 19.30%
  YoY % 75.88% 53.75% -17.24% -10.08% -31.16% 108.22% -
  Horiz. % 288.44% 164.00% 106.67% 128.89% 143.33% 208.22% 100.00%
EY 7.70 13.55 20.82 17.23 15.51 10.67 22.24 -16.20%
  YoY % -43.17% -34.92% 20.84% 11.09% 45.36% -52.02% -
  Horiz. % 34.62% 60.93% 93.62% 77.47% 69.74% 47.98% 100.00%
DY 3.41 5.19 7.43 8.09 8.98 7.46 8.96 -14.87%
  YoY % -34.30% -30.15% -8.16% -9.91% 20.38% -16.74% -
  Horiz. % 38.06% 57.92% 82.92% 90.29% 100.22% 83.26% 100.00%
P/NAPS 2.29 1.42 0.91 0.85 0.70 0.61 0.63 23.99%
  YoY % 61.27% 56.04% 7.06% 21.43% 14.75% -3.17% -
  Horiz. % 363.49% 225.40% 144.44% 134.92% 111.11% 96.83% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 27/08/13 28/08/12 23/08/11 26/08/10 28/08/09 28/08/08 -
Price 4.4400 5.2400 2.8200 2.2000 1.6700 1.4800 1.3700 -
P/RPS 3.52 2.43 1.22 1.40 1.26 0.91 0.66 32.16%
  YoY % 44.86% 99.18% -12.86% 11.11% 38.46% 37.88% -
  Horiz. % 533.33% 368.18% 184.85% 212.12% 190.91% 137.88% 100.00%
P/EPS 13.10 8.02 5.03 5.43 6.45 10.35 4.60 19.05%
  YoY % 63.34% 59.44% -7.37% -15.81% -37.68% 125.00% -
  Horiz. % 284.78% 174.35% 109.35% 118.04% 140.22% 225.00% 100.00%
EY 7.64 12.46 19.86 18.41 15.51 9.66 21.75 -15.99%
  YoY % -38.68% -37.26% 7.88% 18.70% 60.56% -55.59% -
  Horiz. % 35.13% 57.29% 91.31% 84.64% 71.31% 44.41% 100.00%
DY 3.38 4.77 7.09 8.64 8.98 6.76 8.76 -14.67%
  YoY % -29.14% -32.72% -17.94% -3.79% 32.84% -22.83% -
  Horiz. % 38.58% 54.45% 80.94% 98.63% 102.51% 77.17% 100.00%
P/NAPS 2.31 1.55 0.95 0.80 0.70 0.68 0.64 23.84%
  YoY % 49.03% 63.16% 18.75% 14.29% 2.94% 6.25% -
  Horiz. % 360.94% 242.19% 148.44% 125.00% 109.38% 106.25% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS