Highlights

[PTARAS] YoY Annualized Quarter Result on 2011-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -12.86%    YoY -     69.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 186,881 162,852 181,482 106,706 112,614 131,013 159,024 2.73%
  YoY % 14.76% -10.27% 70.08% -5.25% -14.04% -17.61% -
  Horiz. % 117.52% 102.41% 114.12% 67.10% 70.82% 82.39% 100.00%
PBT 60,941 62,849 56,686 35,122 22,804 13,208 38,264 8.06%
  YoY % -3.04% 10.87% 61.40% 54.02% 72.65% -65.48% -
  Horiz. % 159.27% 164.25% 148.15% 91.79% 59.60% 34.52% 100.00%
Tax -16,230 -14,630 -11,196 -5,426 -5,321 -6,232 -9,117 10.08%
  YoY % -10.94% -30.68% -106.31% -1.98% 14.61% 31.65% -
  Horiz. % 178.02% 160.47% 122.80% 59.52% 58.37% 68.35% 100.00%
NP 44,710 48,218 45,490 29,696 17,482 6,976 29,146 7.39%
  YoY % -7.28% 6.00% 53.19% 69.86% 150.61% -76.07% -
  Horiz. % 153.40% 165.43% 156.08% 101.88% 59.98% 23.93% 100.00%
NP to SH 44,710 48,218 45,490 29,696 17,482 6,976 29,146 7.39%
  YoY % -7.28% 6.00% 53.19% 69.86% 150.61% -76.07% -
  Horiz. % 153.40% 165.43% 156.08% 101.88% 59.98% 23.93% 100.00%
Tax Rate 26.63 % 23.28 % 19.75 % 15.45 % 23.34 % 47.18 % 23.83 % 1.87%
  YoY % 14.39% 17.87% 27.83% -33.80% -50.53% 97.99% -
  Horiz. % 111.75% 97.69% 82.88% 64.83% 97.94% 197.99% 100.00%
Total Cost 142,170 114,633 135,992 77,010 95,132 124,037 129,877 1.52%
  YoY % 24.02% -15.71% 76.59% -19.05% -23.30% -4.50% -
  Horiz. % 109.47% 88.26% 104.71% 59.29% 73.25% 95.50% 100.00%
Net Worth 301,636 267,229 160,361 209,901 182,288 169,838 168,954 10.14%
  YoY % 12.88% 66.64% -23.60% 15.15% 7.33% 0.52% -
  Horiz. % 178.53% 158.17% 94.91% 124.24% 107.89% 100.52% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 12,835 10,667 8,018 - - - - -
  YoY % 20.32% 33.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.08% 133.05% 100.00% - - - -
Div Payout % 28.71 % 22.12 % 17.63 % - % - % - % - % -
  YoY % 29.79% 25.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 162.85% 125.47% 100.00% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 301,636 267,229 160,361 209,901 182,288 169,838 168,954 10.14%
  YoY % 12.88% 66.64% -23.60% 15.15% 7.33% 0.52% -
  Horiz. % 178.53% 158.17% 94.91% 124.24% 107.89% 100.52% 100.00%
NOSH 160,444 80,008 80,180 80,115 79,951 80,492 80,073 12.28%
  YoY % 100.53% -0.21% 0.08% 0.20% -0.67% 0.52% -
  Horiz. % 200.37% 99.92% 100.13% 100.05% 99.85% 100.52% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 23.92 % 29.61 % 25.07 % 27.83 % 15.52 % 5.32 % 18.33 % 4.53%
  YoY % -19.22% 18.11% -9.92% 79.32% 191.73% -70.98% -
  Horiz. % 130.50% 161.54% 136.77% 151.83% 84.67% 29.02% 100.00%
ROE 14.82 % 18.04 % 28.37 % 14.15 % 9.59 % 4.11 % 17.25 % -2.50%
  YoY % -17.85% -36.41% 100.49% 47.55% 133.33% -76.17% -
  Horiz. % 85.91% 104.58% 164.46% 82.03% 55.59% 23.83% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 116.48 203.54 226.34 133.19 140.85 162.77 198.60 -8.51%
  YoY % -42.77% -10.07% 69.94% -5.44% -13.47% -18.04% -
  Horiz. % 58.65% 102.49% 113.97% 67.06% 70.92% 81.96% 100.00%
EPS 27.87 60.27 56.80 37.07 21.87 8.67 36.40 -4.35%
  YoY % -53.76% 6.11% 53.22% 69.50% 152.25% -76.18% -
  Horiz. % 76.57% 165.58% 156.04% 101.84% 60.08% 23.82% 100.00%
DPS 8.00 13.33 10.00 0.00 0.00 0.00 0.00 -
  YoY % -39.98% 33.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 133.30% 100.00% - - - -
NAPS 1.8800 3.3400 2.0000 2.6200 2.2800 2.1100 2.1100 -1.90%
  YoY % -43.71% 67.00% -23.66% 14.91% 8.06% 0.00% -
  Horiz. % 89.10% 158.29% 94.79% 124.17% 108.06% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 112.67 98.18 109.42 64.33 67.90 78.99 95.88 2.72%
  YoY % 14.76% -10.27% 70.09% -5.26% -14.04% -17.62% -
  Horiz. % 117.51% 102.40% 114.12% 67.09% 70.82% 82.38% 100.00%
EPS 26.96 29.07 27.43 17.90 10.54 4.21 17.57 7.39%
  YoY % -7.26% 5.98% 53.24% 69.83% 150.36% -76.04% -
  Horiz. % 153.44% 165.45% 156.12% 101.88% 59.99% 23.96% 100.00%
DPS 7.74 6.43 4.83 0.00 0.00 0.00 0.00 -
  YoY % 20.37% 33.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.25% 133.13% 100.00% - - - -
NAPS 1.8186 1.6111 0.9668 1.2655 1.0990 1.0240 1.0186 10.14%
  YoY % 12.88% 66.64% -23.60% 15.15% 7.32% 0.53% -
  Horiz. % 178.54% 158.17% 94.91% 124.24% 107.89% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.0900 2.9600 2.5800 2.0700 1.6000 1.1000 1.6200 -
P/RPS 2.65 1.45 1.14 1.55 1.14 0.68 0.82 21.58%
  YoY % 82.76% 27.19% -26.45% 35.96% 67.65% -17.07% -
  Horiz. % 323.17% 176.83% 139.02% 189.02% 139.02% 82.93% 100.00%
P/EPS 11.09 4.91 4.55 5.58 7.32 12.69 4.45 16.43%
  YoY % 125.87% 7.91% -18.46% -23.77% -42.32% 185.17% -
  Horiz. % 249.21% 110.34% 102.25% 125.39% 164.49% 285.17% 100.00%
EY 9.02 20.36 21.99 17.91 13.67 7.88 22.47 -14.11%
  YoY % -55.70% -7.41% 22.78% 31.02% 73.48% -64.93% -
  Horiz. % 40.14% 90.61% 97.86% 79.71% 60.84% 35.07% 100.00%
DY 2.59 4.50 3.88 0.00 0.00 0.00 0.00 -
  YoY % -42.44% 15.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.75% 115.98% 100.00% - - - -
P/NAPS 1.64 0.89 1.29 0.79 0.70 0.52 0.77 13.42%
  YoY % 84.27% -31.01% 63.29% 12.86% 34.62% -32.47% -
  Horiz. % 212.99% 115.58% 167.53% 102.60% 90.91% 67.53% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 17/05/13 18/05/12 06/05/11 07/05/10 08/05/09 09/05/08 -
Price 4.0700 3.7700 2.7900 2.3100 1.5800 1.2500 1.5300 -
P/RPS 3.49 1.85 1.23 1.73 1.12 0.77 0.77 28.63%
  YoY % 88.65% 50.41% -28.90% 54.46% 45.45% 0.00% -
  Horiz. % 453.25% 240.26% 159.74% 224.68% 145.45% 100.00% 100.00%
P/EPS 14.61 6.26 4.92 6.23 7.23 14.42 4.20 23.08%
  YoY % 133.39% 27.24% -21.03% -13.83% -49.86% 243.33% -
  Horiz. % 347.86% 149.05% 117.14% 148.33% 172.14% 343.33% 100.00%
EY 6.85 15.99 20.34 16.05 13.84 6.93 23.79 -18.73%
  YoY % -57.16% -21.39% 26.73% 15.97% 99.71% -70.87% -
  Horiz. % 28.79% 67.21% 85.50% 67.47% 58.18% 29.13% 100.00%
DY 1.97 3.54 3.58 0.00 0.00 0.00 0.00 -
  YoY % -44.35% -1.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.03% 98.88% 100.00% - - - -
P/NAPS 2.16 1.13 1.40 0.88 0.69 0.59 0.73 19.81%
  YoY % 91.15% -19.29% 59.09% 27.54% 16.95% -19.18% -
  Horiz. % 295.89% 154.79% 191.78% 120.55% 94.52% 80.82% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

217  691  513  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.090.00 
 MAHSING 1.11-0.07 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 LUSTER-WA 0.105-0.02 
 SUPERMX-C1I 0.155-0.005 
 DGSB 0.215+0.02 
 DNEX 0.205-0.03 
 VC 0.055-0.005 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
8. BE CARE FUL OF SHARKS IN BURSA , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS