Highlights

[PTARAS] YoY Annualized Quarter Result on 2009-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 08-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     426.89%    YoY -     -76.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 181,482 106,706 112,614 131,013 159,024 155,925 93,956 11.59%
  YoY % 70.08% -5.25% -14.04% -17.61% 1.99% 65.96% -
  Horiz. % 193.16% 113.57% 119.86% 139.44% 169.25% 165.96% 100.00%
PBT 56,686 35,122 22,804 13,208 38,264 31,972 15,993 23.45%
  YoY % 61.40% 54.02% 72.65% -65.48% 19.68% 99.91% -
  Horiz. % 354.44% 219.61% 142.58% 82.58% 239.25% 199.91% 100.00%
Tax -11,196 -5,426 -5,321 -6,232 -9,117 -6,902 -4,132 18.06%
  YoY % -106.31% -1.98% 14.61% 31.65% -32.08% -67.05% -
  Horiz. % 270.96% 131.33% 128.78% 150.82% 220.65% 167.05% 100.00%
NP 45,490 29,696 17,482 6,976 29,146 25,069 11,861 25.09%
  YoY % 53.19% 69.86% 150.61% -76.07% 16.26% 111.35% -
  Horiz. % 383.52% 250.36% 147.39% 58.81% 245.73% 211.35% 100.00%
NP to SH 45,490 29,696 17,482 6,976 29,146 25,069 11,861 25.09%
  YoY % 53.19% 69.86% 150.61% -76.07% 16.26% 111.35% -
  Horiz. % 383.52% 250.36% 147.39% 58.81% 245.73% 211.35% 100.00%
Tax Rate 19.75 % 15.45 % 23.34 % 47.18 % 23.83 % 21.59 % 25.84 % -4.38%
  YoY % 27.83% -33.80% -50.53% 97.99% 10.38% -16.45% -
  Horiz. % 76.43% 59.79% 90.33% 182.59% 92.22% 83.55% 100.00%
Total Cost 135,992 77,010 95,132 124,037 129,877 130,856 82,094 8.77%
  YoY % 76.59% -19.05% -23.30% -4.50% -0.75% 59.40% -
  Horiz. % 165.65% 93.81% 115.88% 151.09% 158.20% 159.40% 100.00%
Net Worth 160,361 209,901 182,288 169,838 168,954 148,015 130,565 3.48%
  YoY % -23.60% 15.15% 7.33% 0.52% 14.15% 13.37% -
  Horiz. % 122.82% 160.76% 139.61% 130.08% 129.40% 113.37% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 8,018 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 17.63 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 160,361 209,901 182,288 169,838 168,954 148,015 130,565 3.48%
  YoY % -23.60% 15.15% 7.33% 0.52% 14.15% 13.37% -
  Horiz. % 122.82% 160.76% 139.61% 130.08% 129.40% 113.37% 100.00%
NOSH 80,180 80,115 79,951 80,492 80,073 80,008 80,072 0.02%
  YoY % 0.08% 0.20% -0.67% 0.52% 0.08% -0.08% -
  Horiz. % 100.14% 100.05% 99.85% 100.52% 100.00% 99.92% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 25.07 % 27.83 % 15.52 % 5.32 % 18.33 % 16.08 % 12.62 % 12.11%
  YoY % -9.92% 79.32% 191.73% -70.98% 13.99% 27.42% -
  Horiz. % 198.65% 220.52% 122.98% 42.16% 145.25% 127.42% 100.00%
ROE 28.37 % 14.15 % 9.59 % 4.11 % 17.25 % 16.94 % 9.08 % 20.89%
  YoY % 100.49% 47.55% 133.33% -76.17% 1.83% 86.56% -
  Horiz. % 312.44% 155.84% 105.62% 45.26% 189.98% 186.56% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 226.34 133.19 140.85 162.77 198.60 194.89 117.34 11.56%
  YoY % 69.94% -5.44% -13.47% -18.04% 1.90% 66.09% -
  Horiz. % 192.89% 113.51% 120.04% 138.72% 169.25% 166.09% 100.00%
EPS 56.80 37.07 21.87 8.67 36.40 31.33 14.80 25.10%
  YoY % 53.22% 69.50% 152.25% -76.18% 16.18% 111.69% -
  Horiz. % 383.78% 250.47% 147.77% 58.58% 245.95% 211.69% 100.00%
DPS 10.00 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. % 100.00% - - - - - -
NAPS 2.0000 2.6200 2.2800 2.1100 2.1100 1.8500 1.6306 3.46%
  YoY % -23.66% 14.91% 8.06% 0.00% 14.05% 13.46% -
  Horiz. % 122.65% 160.68% 139.83% 129.40% 129.40% 113.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 109.42 64.33 67.90 78.99 95.88 94.01 56.65 11.59%
  YoY % 70.09% -5.26% -14.04% -17.62% 1.99% 65.95% -
  Horiz. % 193.15% 113.56% 119.86% 139.44% 169.25% 165.95% 100.00%
EPS 27.43 17.90 10.54 4.21 17.57 15.11 7.15 25.09%
  YoY % 53.24% 69.83% 150.36% -76.04% 16.28% 111.33% -
  Horiz. % 383.64% 250.35% 147.41% 58.88% 245.73% 211.33% 100.00%
DPS 4.83 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. % 100.00% - - - - - -
NAPS 0.9668 1.2655 1.0990 1.0240 1.0186 0.8924 0.7872 3.48%
  YoY % -23.60% 15.15% 7.32% 0.53% 14.14% 13.36% -
  Horiz. % 122.82% 160.76% 139.61% 130.08% 129.40% 113.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.5800 2.0700 1.6000 1.1000 1.6200 1.3600 0.8900 -
P/RPS 1.14 1.55 1.14 0.68 0.82 0.70 0.76 6.98%
  YoY % -26.45% 35.96% 67.65% -17.07% 17.14% -7.89% -
  Horiz. % 150.00% 203.95% 150.00% 89.47% 107.89% 92.11% 100.00%
P/EPS 4.55 5.58 7.32 12.69 4.45 4.34 6.01 -4.53%
  YoY % -18.46% -23.77% -42.32% 185.17% 2.53% -27.79% -
  Horiz. % 75.71% 92.85% 121.80% 211.15% 74.04% 72.21% 100.00%
EY 21.99 17.91 13.67 7.88 22.47 23.04 16.64 4.75%
  YoY % 22.78% 31.02% 73.48% -64.93% -2.47% 38.46% -
  Horiz. % 132.15% 107.63% 82.15% 47.36% 135.04% 138.46% 100.00%
DY 3.88 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. % 100.00% - - - - - -
P/NAPS 1.29 0.79 0.70 0.52 0.77 0.74 0.55 15.25%
  YoY % 63.29% 12.86% 34.62% -32.47% 4.05% 34.55% -
  Horiz. % 234.55% 143.64% 127.27% 94.55% 140.00% 134.55% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 06/05/11 07/05/10 08/05/09 09/05/08 11/05/07 11/05/06 -
Price 2.7900 2.3100 1.5800 1.2500 1.5300 1.5000 0.9000 -
P/RPS 1.23 1.73 1.12 0.77 0.77 0.77 0.77 8.11%
  YoY % -28.90% 54.46% 45.45% 0.00% 0.00% 0.00% -
  Horiz. % 159.74% 224.68% 145.45% 100.00% 100.00% 100.00% 100.00%
P/EPS 4.92 6.23 7.23 14.42 4.20 4.79 6.08 -3.46%
  YoY % -21.03% -13.83% -49.86% 243.33% -12.32% -21.22% -
  Horiz. % 80.92% 102.47% 118.91% 237.17% 69.08% 78.78% 100.00%
EY 20.34 16.05 13.84 6.93 23.79 20.89 16.46 3.59%
  YoY % 26.73% 15.97% 99.71% -70.87% 13.88% 26.91% -
  Horiz. % 123.57% 97.51% 84.08% 42.10% 144.53% 126.91% 100.00%
DY 3.58 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. % 100.00% - - - - - -
P/NAPS 1.40 0.88 0.69 0.59 0.73 0.81 0.55 16.83%
  YoY % 59.09% 27.54% 16.95% -19.18% -9.88% 47.27% -
  Horiz. % 254.55% 160.00% 125.45% 107.27% 132.73% 147.27% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers