Highlights

[PTARAS] YoY Annualized Quarter Result on 2009-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 05-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -8.00%    YoY -     1,238.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 159,410 182,096 97,202 116,214 137,698 149,978 161,400 -0.21%
  YoY % -12.46% 87.34% -16.36% -15.60% -8.19% -7.08% -
  Horiz. % 98.77% 112.82% 60.22% 72.00% 85.31% 92.92% 100.00%
PBT 58,984 63,046 39,216 22,920 7,594 36,698 36,490 8.32%
  YoY % -6.44% 60.77% 71.10% 201.82% -79.31% 0.57% -
  Horiz. % 161.64% 172.78% 107.47% 62.81% 20.81% 100.57% 100.00%
Tax -13,922 -12,716 -5,136 -5,204 -6,270 -8,220 -8,324 8.94%
  YoY % -9.48% -147.59% 1.31% 17.00% 23.72% 1.25% -
  Horiz. % 167.25% 152.76% 61.70% 62.52% 75.32% 98.75% 100.00%
NP 45,062 50,330 34,080 17,716 1,324 28,478 28,166 8.14%
  YoY % -10.47% 47.68% 92.37% 1,238.07% -95.35% 1.11% -
  Horiz. % 159.99% 178.69% 121.00% 62.90% 4.70% 101.11% 100.00%
NP to SH 45,062 50,330 34,080 17,716 1,324 28,478 28,166 8.14%
  YoY % -10.47% 47.68% 92.37% 1,238.07% -95.35% 1.11% -
  Horiz. % 159.99% 178.69% 121.00% 62.90% 4.70% 101.11% 100.00%
Tax Rate 23.60 % 20.17 % 13.10 % 22.71 % 82.57 % 22.40 % 22.81 % 0.57%
  YoY % 17.01% 53.97% -42.32% -72.50% 268.62% -1.80% -
  Horiz. % 103.46% 88.43% 57.43% 99.56% 361.99% 98.20% 100.00%
Total Cost 114,348 131,766 63,122 98,498 136,374 121,500 133,234 -2.51%
  YoY % -13.22% 108.75% -35.92% -27.77% 12.24% -8.81% -
  Horiz. % 85.82% 98.90% 47.38% 73.93% 102.36% 91.19% 100.00%
Net Worth 240,333 159,883 204,000 179,575 170,464 161,588 143,230 9.00%
  YoY % 50.32% -21.63% 13.60% 5.34% 5.49% 12.82% -
  Horiz. % 167.79% 111.63% 142.43% 125.38% 119.01% 112.82% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 240,333 159,883 204,000 179,575 170,464 161,588 143,230 9.00%
  YoY % 50.32% -21.63% 13.60% 5.34% 5.49% 12.82% -
  Horiz. % 167.79% 111.63% 142.43% 125.38% 119.01% 112.82% 100.00%
NOSH 80,111 79,941 80,000 80,527 82,749 79,994 80,017 0.02%
  YoY % 0.21% -0.07% -0.65% -2.69% 3.44% -0.03% -
  Horiz. % 100.12% 99.91% 99.98% 100.64% 103.42% 99.97% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.27 % 27.64 % 35.06 % 15.24 % 0.96 % 18.99 % 17.45 % 8.37%
  YoY % 2.28% -21.16% 130.05% 1,487.50% -94.94% 8.83% -
  Horiz. % 162.01% 158.40% 200.92% 87.34% 5.50% 108.83% 100.00%
ROE 18.75 % 31.48 % 16.71 % 9.87 % 0.78 % 17.62 % 19.66 % -0.79%
  YoY % -40.44% 88.39% 69.30% 1,165.38% -95.57% -10.38% -
  Horiz. % 95.37% 160.12% 84.99% 50.20% 3.97% 89.62% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 198.99 227.79 121.50 144.32 166.40 187.49 201.71 -0.23%
  YoY % -12.64% 87.48% -15.81% -13.27% -11.25% -7.05% -
  Horiz. % 98.65% 112.93% 60.23% 71.55% 82.49% 92.95% 100.00%
EPS 28.00 62.80 42.60 22.00 1.60 35.60 35.20 -3.74%
  YoY % -55.41% 47.42% 93.64% 1,275.00% -95.51% 1.14% -
  Horiz. % 79.55% 178.41% 121.02% 62.50% 4.55% 101.14% 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 3.0000 2.0000 2.5500 2.2300 2.0600 2.0200 1.7900 8.98%
  YoY % 50.00% -21.57% 14.35% 8.25% 1.98% 12.85% -
  Horiz. % 167.60% 111.73% 142.46% 124.58% 115.08% 112.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 96.11 109.79 58.60 70.07 83.02 90.42 97.31 -0.21%
  YoY % -12.46% 87.35% -16.37% -15.60% -8.18% -7.08% -
  Horiz. % 98.77% 112.82% 60.22% 72.01% 85.31% 92.92% 100.00%
EPS 27.17 30.34 20.55 10.68 0.80 17.17 16.98 8.14%
  YoY % -10.45% 47.64% 92.42% 1,235.00% -95.34% 1.12% -
  Horiz. % 160.01% 178.68% 121.02% 62.90% 4.71% 101.12% 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 1.4490 0.9639 1.2299 1.0827 1.0277 0.9742 0.8635 9.00%
  YoY % 50.33% -21.63% 13.60% 5.35% 5.49% 12.82% -
  Horiz. % 167.81% 111.63% 142.43% 125.39% 119.02% 112.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.0800 2.1700 1.9100 1.3200 1.0500 1.8100 1.0800 -
P/RPS 1.55 0.95 1.57 0.91 0.63 0.97 0.54 19.19%
  YoY % 63.16% -39.49% 72.53% 44.44% -35.05% 79.63% -
  Horiz. % 287.04% 175.93% 290.74% 168.52% 116.67% 179.63% 100.00%
P/EPS 5.48 3.45 4.48 6.00 65.63 5.08 3.07 10.13%
  YoY % 58.84% -22.99% -25.33% -90.86% 1,191.93% 65.47% -
  Horiz. % 178.50% 112.38% 145.93% 195.44% 2,137.78% 165.47% 100.00%
EY 18.26 29.01 22.30 16.67 1.52 19.67 32.59 -9.20%
  YoY % -37.06% 30.09% 33.77% 996.71% -92.27% -39.64% -
  Horiz. % 56.03% 89.02% 68.43% 51.15% 4.66% 60.36% 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 1.03 1.09 0.75 0.59 0.51 0.90 0.60 9.42%
  YoY % -5.50% 45.33% 27.12% 15.69% -43.33% 50.00% -
  Horiz. % 171.67% 181.67% 125.00% 98.33% 85.00% 150.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 09/02/07 -
Price 2.9300 2.5300 2.0700 1.6100 1.0300 1.7400 1.2600 -
P/RPS 1.47 1.11 1.70 1.12 0.62 0.93 0.62 15.46%
  YoY % 32.43% -34.71% 51.79% 80.65% -33.33% 50.00% -
  Horiz. % 237.10% 179.03% 274.19% 180.65% 100.00% 150.00% 100.00%
P/EPS 5.21 4.02 4.86 7.32 64.38 4.89 3.58 6.45%
  YoY % 29.60% -17.28% -33.61% -88.63% 1,216.56% 36.59% -
  Horiz. % 145.53% 112.29% 135.75% 204.47% 1,798.32% 136.59% 100.00%
EY 19.20 24.88 20.58 13.66 1.55 20.46 27.94 -6.06%
  YoY % -22.83% 20.89% 50.66% 781.29% -92.42% -26.77% -
  Horiz. % 68.72% 89.05% 73.66% 48.89% 5.55% 73.23% 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 0.98 1.27 0.81 0.72 0.50 0.86 0.70 5.76%
  YoY % -22.83% 56.79% 12.50% 44.00% -41.86% 22.86% -
  Horiz. % 140.00% 181.43% 115.71% 102.86% 71.43% 122.86% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers