Highlights

[PTARAS] YoY Annualized Quarter Result on 2010-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -1.32%    YoY -     150.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 162,852 181,482 106,706 112,614 131,013 159,024 155,925 0.73%
  YoY % -10.27% 70.08% -5.25% -14.04% -17.61% 1.99% -
  Horiz. % 104.44% 116.39% 68.43% 72.22% 84.02% 101.99% 100.00%
PBT 62,849 56,686 35,122 22,804 13,208 38,264 31,972 11.91%
  YoY % 10.87% 61.40% 54.02% 72.65% -65.48% 19.68% -
  Horiz. % 196.58% 177.30% 109.85% 71.32% 41.31% 119.68% 100.00%
Tax -14,630 -11,196 -5,426 -5,321 -6,232 -9,117 -6,902 13.32%
  YoY % -30.68% -106.31% -1.98% 14.61% 31.65% -32.08% -
  Horiz. % 211.96% 162.20% 78.62% 77.09% 90.28% 132.08% 100.00%
NP 48,218 45,490 29,696 17,482 6,976 29,146 25,069 11.51%
  YoY % 6.00% 53.19% 69.86% 150.61% -76.07% 16.26% -
  Horiz. % 192.34% 181.46% 118.46% 69.74% 27.83% 116.26% 100.00%
NP to SH 48,218 45,490 29,696 17,482 6,976 29,146 25,069 11.51%
  YoY % 6.00% 53.19% 69.86% 150.61% -76.07% 16.26% -
  Horiz. % 192.34% 181.46% 118.46% 69.74% 27.83% 116.26% 100.00%
Tax Rate 23.28 % 19.75 % 15.45 % 23.34 % 47.18 % 23.83 % 21.59 % 1.26%
  YoY % 17.87% 27.83% -33.80% -50.53% 97.99% 10.38% -
  Horiz. % 107.83% 91.48% 71.56% 108.11% 218.53% 110.38% 100.00%
Total Cost 114,633 135,992 77,010 95,132 124,037 129,877 130,856 -2.18%
  YoY % -15.71% 76.59% -19.05% -23.30% -4.50% -0.75% -
  Horiz. % 87.60% 103.92% 58.85% 72.70% 94.79% 99.25% 100.00%
Net Worth 267,229 160,361 209,901 182,288 169,838 168,954 148,015 10.34%
  YoY % 66.64% -23.60% 15.15% 7.33% 0.52% 14.15% -
  Horiz. % 180.54% 108.34% 141.81% 123.15% 114.74% 114.15% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 10,667 8,018 - - - - - -
  YoY % 33.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.05% 100.00% - - - - -
Div Payout % 22.12 % 17.63 % - % - % - % - % - % -
  YoY % 25.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.47% 100.00% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 267,229 160,361 209,901 182,288 169,838 168,954 148,015 10.34%
  YoY % 66.64% -23.60% 15.15% 7.33% 0.52% 14.15% -
  Horiz. % 180.54% 108.34% 141.81% 123.15% 114.74% 114.15% 100.00%
NOSH 80,008 80,180 80,115 79,951 80,492 80,073 80,008 0.00%
  YoY % -0.21% 0.08% 0.20% -0.67% 0.52% 0.08% -
  Horiz. % 100.00% 100.22% 100.13% 99.93% 100.60% 100.08% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 29.61 % 25.07 % 27.83 % 15.52 % 5.32 % 18.33 % 16.08 % 10.70%
  YoY % 18.11% -9.92% 79.32% 191.73% -70.98% 13.99% -
  Horiz. % 184.14% 155.91% 173.07% 96.52% 33.08% 113.99% 100.00%
ROE 18.04 % 28.37 % 14.15 % 9.59 % 4.11 % 17.25 % 16.94 % 1.05%
  YoY % -36.41% 100.49% 47.55% 133.33% -76.17% 1.83% -
  Horiz. % 106.49% 167.47% 83.53% 56.61% 24.26% 101.83% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 203.54 226.34 133.19 140.85 162.77 198.60 194.89 0.73%
  YoY % -10.07% 69.94% -5.44% -13.47% -18.04% 1.90% -
  Horiz. % 104.44% 116.14% 68.34% 72.27% 83.52% 101.90% 100.00%
EPS 60.27 56.80 37.07 21.87 8.67 36.40 31.33 11.51%
  YoY % 6.11% 53.22% 69.50% 152.25% -76.18% 16.18% -
  Horiz. % 192.37% 181.30% 118.32% 69.81% 27.67% 116.18% 100.00%
DPS 13.33 10.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 33.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.30% 100.00% - - - - -
NAPS 3.3400 2.0000 2.6200 2.2800 2.1100 2.1100 1.8500 10.34%
  YoY % 67.00% -23.66% 14.91% 8.06% 0.00% 14.05% -
  Horiz. % 180.54% 108.11% 141.62% 123.24% 114.05% 114.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 98.18 109.42 64.33 67.90 78.99 95.88 94.01 0.73%
  YoY % -10.27% 70.09% -5.26% -14.04% -17.62% 1.99% -
  Horiz. % 104.44% 116.39% 68.43% 72.23% 84.02% 101.99% 100.00%
EPS 29.07 27.43 17.90 10.54 4.21 17.57 15.11 11.51%
  YoY % 5.98% 53.24% 69.83% 150.36% -76.04% 16.28% -
  Horiz. % 192.39% 181.54% 118.46% 69.76% 27.86% 116.28% 100.00%
DPS 6.43 4.83 0.00 0.00 0.00 0.00 0.00 -
  YoY % 33.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.13% 100.00% - - - - -
NAPS 1.6111 0.9668 1.2655 1.0990 1.0240 1.0186 0.8924 10.34%
  YoY % 66.64% -23.60% 15.15% 7.32% 0.53% 14.14% -
  Horiz. % 180.54% 108.34% 141.81% 123.15% 114.75% 114.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.9600 2.5800 2.0700 1.6000 1.1000 1.6200 1.3600 -
P/RPS 1.45 1.14 1.55 1.14 0.68 0.82 0.70 12.89%
  YoY % 27.19% -26.45% 35.96% 67.65% -17.07% 17.14% -
  Horiz. % 207.14% 162.86% 221.43% 162.86% 97.14% 117.14% 100.00%
P/EPS 4.91 4.55 5.58 7.32 12.69 4.45 4.34 2.08%
  YoY % 7.91% -18.46% -23.77% -42.32% 185.17% 2.53% -
  Horiz. % 113.13% 104.84% 128.57% 168.66% 292.40% 102.53% 100.00%
EY 20.36 21.99 17.91 13.67 7.88 22.47 23.04 -2.04%
  YoY % -7.41% 22.78% 31.02% 73.48% -64.93% -2.47% -
  Horiz. % 88.37% 95.44% 77.73% 59.33% 34.20% 97.53% 100.00%
DY 4.50 3.88 0.00 0.00 0.00 0.00 0.00 -
  YoY % 15.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.98% 100.00% - - - - -
P/NAPS 0.89 1.29 0.79 0.70 0.52 0.77 0.74 3.12%
  YoY % -31.01% 63.29% 12.86% 34.62% -32.47% 4.05% -
  Horiz. % 120.27% 174.32% 106.76% 94.59% 70.27% 104.05% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 18/05/12 06/05/11 07/05/10 08/05/09 09/05/08 11/05/07 -
Price 3.7700 2.7900 2.3100 1.5800 1.2500 1.5300 1.5000 -
P/RPS 1.85 1.23 1.73 1.12 0.77 0.77 0.77 15.71%
  YoY % 50.41% -28.90% 54.46% 45.45% 0.00% 0.00% -
  Horiz. % 240.26% 159.74% 224.68% 145.45% 100.00% 100.00% 100.00%
P/EPS 6.26 4.92 6.23 7.23 14.42 4.20 4.79 4.56%
  YoY % 27.24% -21.03% -13.83% -49.86% 243.33% -12.32% -
  Horiz. % 130.69% 102.71% 130.06% 150.94% 301.04% 87.68% 100.00%
EY 15.99 20.34 16.05 13.84 6.93 23.79 20.89 -4.35%
  YoY % -21.39% 26.73% 15.97% 99.71% -70.87% 13.88% -
  Horiz. % 76.54% 97.37% 76.83% 66.25% 33.17% 113.88% 100.00%
DY 3.54 3.58 0.00 0.00 0.00 0.00 0.00 -
  YoY % -1.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.88% 100.00% - - - - -
P/NAPS 1.13 1.40 0.88 0.69 0.59 0.73 0.81 5.70%
  YoY % -19.29% 59.09% 27.54% 16.95% -19.18% -9.88% -
  Horiz. % 139.51% 172.84% 108.64% 85.19% 72.84% 90.12% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers