Highlights

[PTARAS] YoY Annualized Quarter Result on 2010-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 04-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     69.76%    YoY -     82.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 173,520 174,744 154,396 92,848 127,560 165,204 137,360 3.97%
  YoY % -0.70% 13.18% 66.29% -27.21% -22.79% 20.27% -
  Horiz. % 126.32% 127.22% 112.40% 67.59% 92.87% 120.27% 100.00%
PBT 56,520 75,464 59,144 39,584 25,152 8,416 40,324 5.78%
  YoY % -25.10% 27.59% 49.41% 57.38% 198.86% -79.13% -
  Horiz. % 140.16% 187.14% 146.67% 98.16% 62.37% 20.87% 100.00%
Tax -14,344 -18,220 -10,616 -4,380 -5,896 -6,348 -8,524 9.05%
  YoY % 21.27% -71.63% -142.37% 25.71% 7.12% 25.53% -
  Horiz. % 168.28% 213.75% 124.54% 51.38% 69.17% 74.47% 100.00%
NP 42,176 57,244 48,528 35,204 19,256 2,068 31,800 4.81%
  YoY % -26.32% 17.96% 37.85% 82.82% 831.14% -93.50% -
  Horiz. % 132.63% 180.01% 152.60% 110.70% 60.55% 6.50% 100.00%
NP to SH 42,176 57,244 48,528 35,204 19,256 2,068 31,800 4.81%
  YoY % -26.32% 17.96% 37.85% 82.82% 831.14% -93.50% -
  Horiz. % 132.63% 180.01% 152.60% 110.70% 60.55% 6.50% 100.00%
Tax Rate 25.38 % 24.14 % 17.95 % 11.07 % 23.44 % 75.43 % 21.14 % 3.09%
  YoY % 5.14% 34.48% 62.15% -52.77% -68.92% 256.81% -
  Horiz. % 120.06% 114.19% 84.91% 52.37% 110.88% 356.81% 100.00%
Total Cost 131,344 117,500 105,868 57,644 108,304 163,136 105,560 3.71%
  YoY % 11.78% 10.99% 83.66% -46.78% -33.61% 54.54% -
  Horiz. % 124.43% 111.31% 100.29% 54.61% 102.60% 154.54% 100.00%
Net Worth 282,770 251,042 217,918 199,222 180,524 185,258 161,409 9.79%
  YoY % 12.64% 15.20% 9.38% 10.36% -2.55% 14.78% -
  Horiz. % 175.19% 155.53% 135.01% 123.43% 111.84% 114.78% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 282,770 251,042 217,918 199,222 180,524 185,258 161,409 9.79%
  YoY % 12.64% 15.20% 9.38% 10.36% -2.55% 14.78% -
  Horiz. % 175.19% 155.53% 135.01% 123.43% 111.84% 114.78% 100.00%
NOSH 79,878 79,949 79,823 80,009 80,233 86,166 80,303 -0.09%
  YoY % -0.09% 0.16% -0.23% -0.28% -6.89% 7.30% -
  Horiz. % 99.47% 99.56% 99.40% 99.63% 99.91% 107.30% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 24.31 % 32.76 % 31.43 % 37.92 % 15.10 % 1.25 % 23.15 % 0.82%
  YoY % -25.79% 4.23% -17.11% 151.13% 1,108.00% -94.60% -
  Horiz. % 105.01% 141.51% 135.77% 163.80% 65.23% 5.40% 100.00%
ROE 14.92 % 22.80 % 22.27 % 17.67 % 10.67 % 1.12 % 19.70 % -4.52%
  YoY % -34.56% 2.38% 26.03% 65.60% 852.68% -94.31% -
  Horiz. % 75.74% 115.74% 113.05% 89.70% 54.16% 5.69% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 217.23 218.57 193.42 116.05 158.99 191.73 171.05 4.06%
  YoY % -0.61% 13.00% 66.67% -27.01% -17.08% 12.09% -
  Horiz. % 127.00% 127.78% 113.08% 67.85% 92.95% 112.09% 100.00%
EPS 52.80 71.60 60.80 44.00 24.00 2.40 39.60 4.91%
  YoY % -26.26% 17.76% 38.18% 83.33% 900.00% -93.94% -
  Horiz. % 133.33% 180.81% 153.54% 111.11% 60.61% 6.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.5400 3.1400 2.7300 2.4900 2.2500 2.1500 2.0100 9.88%
  YoY % 12.74% 15.02% 9.64% 10.67% 4.65% 6.97% -
  Horiz. % 176.12% 156.22% 135.82% 123.88% 111.94% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 104.62 105.35 93.09 55.98 76.91 99.60 82.81 3.97%
  YoY % -0.69% 13.17% 66.29% -27.21% -22.78% 20.28% -
  Horiz. % 126.34% 127.22% 112.41% 67.60% 92.88% 120.28% 100.00%
EPS 25.43 34.51 29.26 21.22 11.61 1.25 19.17 4.82%
  YoY % -26.31% 17.94% 37.89% 82.77% 828.80% -93.48% -
  Horiz. % 132.66% 180.02% 152.63% 110.69% 60.56% 6.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7048 1.5135 1.3138 1.2011 1.0884 1.1169 0.9731 9.79%
  YoY % 12.64% 15.20% 9.38% 10.35% -2.55% 14.78% -
  Horiz. % 175.19% 155.53% 135.01% 123.43% 111.85% 114.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.8600 3.0200 2.3600 1.8300 1.4100 1.3000 1.9100 -
P/RPS 2.70 1.38 1.22 1.58 0.89 0.68 1.12 15.78%
  YoY % 95.65% 13.11% -22.78% 77.53% 30.88% -39.29% -
  Horiz. % 241.07% 123.21% 108.93% 141.07% 79.46% 60.71% 100.00%
P/EPS 11.10 4.22 3.88 4.16 5.88 54.17 4.82 14.90%
  YoY % 163.03% 8.76% -6.73% -29.25% -89.15% 1,023.86% -
  Horiz. % 230.29% 87.55% 80.50% 86.31% 121.99% 1,123.86% 100.00%
EY 9.01 23.71 25.76 24.04 17.02 1.85 20.73 -12.96%
  YoY % -62.00% -7.96% 7.15% 41.25% 820.00% -91.08% -
  Horiz. % 43.46% 114.38% 124.26% 115.97% 82.10% 8.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.66 0.96 0.86 0.73 0.63 0.60 0.95 9.74%
  YoY % 72.92% 11.63% 17.81% 15.87% 5.00% -36.84% -
  Horiz. % 174.74% 101.05% 90.53% 76.84% 66.32% 63.16% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 15/11/13 08/11/12 28/10/11 04/11/10 06/11/09 07/11/08 02/11/07 -
Price 6.3000 3.1600 2.3800 2.0300 1.4800 1.1400 1.9600 -
P/RPS 2.90 1.45 1.23 1.75 0.93 0.59 1.15 16.65%
  YoY % 100.00% 17.89% -29.71% 88.17% 57.63% -48.70% -
  Horiz. % 252.17% 126.09% 106.96% 152.17% 80.87% 51.30% 100.00%
P/EPS 11.93 4.41 3.91 4.61 6.17 47.50 4.95 15.77%
  YoY % 170.52% 12.79% -15.18% -25.28% -87.01% 859.60% -
  Horiz. % 241.01% 89.09% 78.99% 93.13% 124.65% 959.60% 100.00%
EY 8.38 22.66 25.54 21.67 16.22 2.11 20.20 -13.63%
  YoY % -63.02% -11.28% 17.86% 33.60% 668.72% -89.55% -
  Horiz. % 41.49% 112.18% 126.44% 107.28% 80.30% 10.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.78 1.01 0.87 0.82 0.66 0.53 0.98 10.45%
  YoY % 76.24% 16.09% 6.10% 24.24% 24.53% -45.92% -
  Horiz. % 181.63% 103.06% 88.78% 83.67% 67.35% 54.08% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers