Highlights

[PTARAS] YoY Annualized Quarter Result on 2010-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 10-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -3.19%    YoY -     92.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 182,544 159,410 182,096 97,202 116,214 137,698 149,978 3.33%
  YoY % 14.51% -12.46% 87.34% -16.36% -15.60% -8.19% -
  Horiz. % 121.71% 106.29% 121.42% 64.81% 77.49% 91.81% 100.00%
PBT 64,050 58,984 63,046 39,216 22,920 7,594 36,698 9.72%
  YoY % 8.59% -6.44% 60.77% 71.10% 201.82% -79.31% -
  Horiz. % 174.53% 160.73% 171.80% 106.86% 62.46% 20.69% 100.00%
Tax -15,508 -13,922 -12,716 -5,136 -5,204 -6,270 -8,220 11.15%
  YoY % -11.39% -9.48% -147.59% 1.31% 17.00% 23.72% -
  Horiz. % 188.66% 169.37% 154.70% 62.48% 63.31% 76.28% 100.00%
NP 48,542 45,062 50,330 34,080 17,716 1,324 28,478 9.29%
  YoY % 7.72% -10.47% 47.68% 92.37% 1,238.07% -95.35% -
  Horiz. % 170.45% 158.23% 176.73% 119.67% 62.21% 4.65% 100.00%
NP to SH 48,542 45,062 50,330 34,080 17,716 1,324 28,478 9.29%
  YoY % 7.72% -10.47% 47.68% 92.37% 1,238.07% -95.35% -
  Horiz. % 170.45% 158.23% 176.73% 119.67% 62.21% 4.65% 100.00%
Tax Rate 24.21 % 23.60 % 20.17 % 13.10 % 22.71 % 82.57 % 22.40 % 1.30%
  YoY % 2.58% 17.01% 53.97% -42.32% -72.50% 268.62% -
  Horiz. % 108.08% 105.36% 90.04% 58.48% 101.38% 368.62% 100.00%
Total Cost 134,002 114,348 131,766 63,122 98,498 136,374 121,500 1.64%
  YoY % 17.19% -13.22% 108.75% -35.92% -27.77% 12.24% -
  Horiz. % 110.29% 94.11% 108.45% 51.95% 81.07% 112.24% 100.00%
Net Worth 284,226 240,333 159,883 204,000 179,575 170,464 161,588 9.86%
  YoY % 18.26% 50.32% -21.63% 13.60% 5.34% 5.49% -
  Horiz. % 175.89% 148.73% 98.94% 126.25% 111.13% 105.49% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 284,226 240,333 159,883 204,000 179,575 170,464 161,588 9.86%
  YoY % 18.26% 50.32% -21.63% 13.60% 5.34% 5.49% -
  Horiz. % 175.89% 148.73% 98.94% 126.25% 111.13% 105.49% 100.00%
NOSH 159,677 80,111 79,941 80,000 80,527 82,749 79,994 12.20%
  YoY % 99.32% 0.21% -0.07% -0.65% -2.69% 3.44% -
  Horiz. % 199.61% 100.15% 99.93% 100.01% 100.67% 103.44% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 26.59 % 28.27 % 27.64 % 35.06 % 15.24 % 0.96 % 18.99 % 5.77%
  YoY % -5.94% 2.28% -21.16% 130.05% 1,487.50% -94.94% -
  Horiz. % 140.02% 148.87% 145.55% 184.62% 80.25% 5.06% 100.00%
ROE 17.08 % 18.75 % 31.48 % 16.71 % 9.87 % 0.78 % 17.62 % -0.52%
  YoY % -8.91% -40.44% 88.39% 69.30% 1,165.38% -95.57% -
  Horiz. % 96.94% 106.41% 178.66% 94.84% 56.02% 4.43% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 114.32 198.99 227.79 121.50 144.32 166.40 187.49 -7.91%
  YoY % -42.55% -12.64% 87.48% -15.81% -13.27% -11.25% -
  Horiz. % 60.97% 106.13% 121.49% 64.80% 76.97% 88.75% 100.00%
EPS 30.40 28.00 62.80 42.60 22.00 1.60 35.60 -2.60%
  YoY % 8.57% -55.41% 47.42% 93.64% 1,275.00% -95.51% -
  Horiz. % 85.39% 78.65% 176.40% 119.66% 61.80% 4.49% 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 1.7800 3.0000 2.0000 2.5500 2.2300 2.0600 2.0200 -2.08%
  YoY % -40.67% 50.00% -21.57% 14.35% 8.25% 1.98% -
  Horiz. % 88.12% 148.51% 99.01% 126.24% 110.40% 101.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 110.06 96.11 109.79 58.60 70.07 83.02 90.42 3.33%
  YoY % 14.51% -12.46% 87.35% -16.37% -15.60% -8.18% -
  Horiz. % 121.72% 106.29% 121.42% 64.81% 77.49% 91.82% 100.00%
EPS 29.27 27.17 30.34 20.55 10.68 0.80 17.17 9.29%
  YoY % 7.73% -10.45% 47.64% 92.42% 1,235.00% -95.34% -
  Horiz. % 170.47% 158.24% 176.70% 119.69% 62.20% 4.66% 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 1.7136 1.4490 0.9639 1.2299 1.0827 1.0277 0.9742 9.86%
  YoY % 18.26% 50.33% -21.63% 13.60% 5.35% 5.49% -
  Horiz. % 175.90% 148.74% 98.94% 126.25% 111.14% 105.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.8600 3.0800 2.1700 1.9100 1.3200 1.0500 1.8100 -
P/RPS 2.50 1.55 0.95 1.57 0.91 0.63 0.97 17.08%
  YoY % 61.29% 63.16% -39.49% 72.53% 44.44% -35.05% -
  Horiz. % 257.73% 159.79% 97.94% 161.86% 93.81% 64.95% 100.00%
P/EPS 9.41 5.48 3.45 4.48 6.00 65.63 5.08 10.81%
  YoY % 71.72% 58.84% -22.99% -25.33% -90.86% 1,191.93% -
  Horiz. % 185.24% 107.87% 67.91% 88.19% 118.11% 1,291.93% 100.00%
EY 10.63 18.26 29.01 22.30 16.67 1.52 19.67 -9.74%
  YoY % -41.79% -37.06% 30.09% 33.77% 996.71% -92.27% -
  Horiz. % 54.04% 92.83% 147.48% 113.37% 84.75% 7.73% 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 1.61 1.03 1.09 0.75 0.59 0.51 0.90 10.17%
  YoY % 56.31% -5.50% 45.33% 27.12% 15.69% -43.33% -
  Horiz. % 178.89% 114.44% 121.11% 83.33% 65.56% 56.67% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 12/02/14 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 -
Price 2.8500 2.9300 2.5300 2.0700 1.6100 1.0300 1.7400 -
P/RPS 2.49 1.47 1.11 1.70 1.12 0.62 0.93 17.82%
  YoY % 69.39% 32.43% -34.71% 51.79% 80.65% -33.33% -
  Horiz. % 267.74% 158.06% 119.35% 182.80% 120.43% 66.67% 100.00%
P/EPS 9.38 5.21 4.02 4.86 7.32 64.38 4.89 11.46%
  YoY % 80.04% 29.60% -17.28% -33.61% -88.63% 1,216.56% -
  Horiz. % 191.82% 106.54% 82.21% 99.39% 149.69% 1,316.56% 100.00%
EY 10.67 19.20 24.88 20.58 13.66 1.55 20.46 -10.27%
  YoY % -44.43% -22.83% 20.89% 50.66% 781.29% -92.42% -
  Horiz. % 52.15% 93.84% 121.60% 100.59% 66.76% 7.58% 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 1.60 0.98 1.27 0.81 0.72 0.50 0.86 10.89%
  YoY % 63.27% -22.83% 56.79% 12.50% 44.00% -41.86% -
  Horiz. % 186.05% 113.95% 147.67% 94.19% 83.72% 58.14% 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.
 


 

193  457  539  1107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 SAPNRG 0.290.00 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.12-0.005 
 MTAG 0.615-0.005 
 ARMADA 0.49-0.005 
 DGB-WB 0.020.00 
 PRESBHD 0.455-0.03 
Partners & Brokers