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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

395  395  592  1011 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.145-0.035 
 IRIS 0.31+0.03 
 BINTAI 0.625+0.09 
 INIX 0.27-0.015 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.03 
 MTRONIC 0.0850.00 
 KSTAR 0.240.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS