Highlights

[PTARAS] YoY Cumulative Quarter Result on 2008-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     -97.83%    YoY -     -93.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 38,599 23,212 31,890 41,301 34,340 40,042 28,432 5.22%
  YoY % 66.29% -27.21% -22.79% 20.27% -14.24% 40.83% -
  Horiz. % 135.76% 81.64% 112.16% 145.26% 120.78% 140.83% 100.00%
PBT 14,786 9,896 6,288 2,104 10,081 9,771 3,899 24.86%
  YoY % 49.41% 57.38% 198.86% -79.13% 3.17% 150.60% -
  Horiz. % 379.23% 253.81% 161.27% 53.96% 258.55% 250.60% 100.00%
Tax -2,654 -1,095 -1,474 -1,587 -2,131 -2,403 -976 18.13%
  YoY % -142.37% 25.71% 7.12% 25.53% 11.32% -146.21% -
  Horiz. % 271.93% 112.19% 151.02% 162.60% 218.34% 246.21% 100.00%
NP 12,132 8,801 4,814 517 7,950 7,368 2,923 26.76%
  YoY % 37.85% 82.82% 831.14% -93.50% 7.90% 152.07% -
  Horiz. % 415.05% 301.09% 164.69% 17.69% 271.98% 252.07% 100.00%
NP to SH 12,132 8,801 4,814 517 7,950 7,368 2,923 26.76%
  YoY % 37.85% 82.82% 831.14% -93.50% 7.90% 152.07% -
  Horiz. % 415.05% 301.09% 164.69% 17.69% 271.98% 252.07% 100.00%
Tax Rate 17.95 % 11.07 % 23.44 % 75.43 % 21.14 % 24.59 % 25.03 % -5.39%
  YoY % 62.15% -52.77% -68.92% 256.81% -14.03% -1.76% -
  Horiz. % 71.71% 44.23% 93.65% 301.36% 84.46% 98.24% 100.00%
Total Cost 26,467 14,411 27,076 40,784 26,390 32,674 25,509 0.62%
  YoY % 83.66% -46.78% -33.61% 54.54% -19.23% 28.09% -
  Horiz. % 103.76% 56.49% 106.14% 159.88% 103.45% 128.09% 100.00%
Net Worth 217,918 199,222 180,524 185,258 161,409 139,351 127,490 9.34%
  YoY % 9.38% 10.36% -2.55% 14.78% 15.83% 9.30% -
  Horiz. % 170.93% 156.26% 141.60% 145.31% 126.60% 109.30% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 217,918 199,222 180,524 185,258 161,409 139,351 127,490 9.34%
  YoY % 9.38% 10.36% -2.55% 14.78% 15.83% 9.30% -
  Horiz. % 170.93% 156.26% 141.60% 145.31% 126.60% 109.30% 100.00%
NOSH 79,823 80,009 80,233 86,166 80,303 80,086 80,082 -0.05%
  YoY % -0.23% -0.28% -6.89% 7.30% 0.27% 0.01% -
  Horiz. % 99.68% 99.91% 100.19% 107.60% 100.28% 100.01% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 31.43 % 37.92 % 15.10 % 1.25 % 23.15 % 18.40 % 10.28 % 20.46%
  YoY % -17.11% 151.13% 1,108.00% -94.60% 25.82% 78.99% -
  Horiz. % 305.74% 368.87% 146.89% 12.16% 225.19% 178.99% 100.00%
ROE 5.57 % 4.42 % 2.67 % 0.28 % 4.93 % 5.29 % 2.29 % 15.96%
  YoY % 26.02% 65.54% 853.57% -94.32% -6.81% 131.00% -
  Horiz. % 243.23% 193.01% 116.59% 12.23% 215.28% 231.00% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 48.36 29.01 39.75 47.93 42.76 50.00 35.50 5.28%
  YoY % 66.70% -27.02% -17.07% 12.09% -14.48% 40.85% -
  Horiz. % 136.23% 81.72% 111.97% 135.01% 120.45% 140.85% 100.00%
EPS 15.20 11.00 6.00 0.60 9.90 9.20 3.65 26.83%
  YoY % 38.18% 83.33% 900.00% -93.94% 7.61% 152.05% -
  Horiz. % 416.44% 301.37% 164.38% 16.44% 271.23% 252.05% 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 2.7300 2.4900 2.2500 2.1500 2.0100 1.7400 1.5920 9.40%
  YoY % 9.64% 10.67% 4.65% 6.97% 15.52% 9.30% -
  Horiz. % 171.48% 156.41% 141.33% 135.05% 126.26% 109.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 23.27 13.99 19.23 24.90 20.70 24.14 17.14 5.23%
  YoY % 66.33% -27.25% -22.77% 20.29% -14.25% 40.84% -
  Horiz. % 135.76% 81.62% 112.19% 145.27% 120.77% 140.84% 100.00%
EPS 7.31 5.31 2.90 0.31 4.79 4.44 1.76 26.77%
  YoY % 37.66% 83.10% 835.48% -93.53% 7.88% 152.27% -
  Horiz. % 415.34% 301.70% 164.77% 17.61% 272.16% 252.27% 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 1.3138 1.2011 1.0884 1.1169 0.9731 0.8402 0.7686 9.34%
  YoY % 9.38% 10.35% -2.55% 14.78% 15.82% 9.32% -
  Horiz. % 170.93% 156.27% 141.61% 145.32% 126.61% 109.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.3600 1.8300 1.4100 1.3000 1.9100 0.8800 0.9000 -
P/RPS 4.88 6.31 3.55 2.71 4.47 1.76 2.53 11.57%
  YoY % -22.66% 77.75% 31.00% -39.37% 153.98% -30.43% -
  Horiz. % 192.89% 249.41% 140.32% 107.11% 176.68% 69.57% 100.00%
P/EPS 15.53 16.64 23.50 216.67 19.29 9.57 24.66 -7.41%
  YoY % -6.67% -29.19% -89.15% 1,023.22% 101.57% -61.19% -
  Horiz. % 62.98% 67.48% 95.30% 878.63% 78.22% 38.81% 100.00%
EY 6.44 6.01 4.26 0.46 5.18 10.45 4.06 7.99%
  YoY % 7.15% 41.08% 826.09% -91.12% -50.43% 157.39% -
  Horiz. % 158.62% 148.03% 104.93% 11.33% 127.59% 257.39% 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 0.86 0.73 0.63 0.60 0.95 0.51 0.57 7.09%
  YoY % 17.81% 15.87% 5.00% -36.84% 86.27% -10.53% -
  Horiz. % 150.88% 128.07% 110.53% 105.26% 166.67% 89.47% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 28/10/11 04/11/10 06/11/09 07/11/08 02/11/07 03/11/06 18/11/05 -
Price 2.3800 2.0300 1.4800 1.1400 1.9600 0.9500 0.9000 -
P/RPS 4.92 7.00 3.72 2.38 4.58 1.90 2.53 11.72%
  YoY % -29.71% 88.17% 56.30% -48.03% 141.05% -24.90% -
  Horiz. % 194.47% 276.68% 147.04% 94.07% 181.03% 75.10% 100.00%
P/EPS 15.66 18.45 24.67 190.00 19.80 10.33 24.66 -7.29%
  YoY % -15.12% -25.21% -87.02% 859.60% 91.67% -58.11% -
  Horiz. % 63.50% 74.82% 100.04% 770.48% 80.29% 41.89% 100.00%
EY 6.39 5.42 4.05 0.53 5.05 9.68 4.06 7.85%
  YoY % 17.90% 33.83% 664.15% -89.50% -47.83% 138.42% -
  Horiz. % 157.39% 133.50% 99.75% 13.05% 124.38% 238.42% 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 0.87 0.82 0.66 0.53 0.98 0.55 0.57 7.30%
  YoY % 6.10% 24.24% 24.53% -45.92% 78.18% -3.51% -
  Horiz. % 152.63% 143.86% 115.79% 92.98% 171.93% 96.49% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers