Highlights

[PTARAS] YoY Cumulative Quarter Result on 2009-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     -58.03%    YoY -     831.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 43,686 38,599 23,212 31,890 41,301 34,340 40,042 1.46%
  YoY % 13.18% 66.29% -27.21% -22.79% 20.27% -14.24% -
  Horiz. % 109.10% 96.40% 57.97% 79.64% 103.14% 85.76% 100.00%
PBT 18,866 14,786 9,896 6,288 2,104 10,081 9,771 11.58%
  YoY % 27.59% 49.41% 57.38% 198.86% -79.13% 3.17% -
  Horiz. % 193.08% 151.33% 101.28% 64.35% 21.53% 103.17% 100.00%
Tax -4,555 -2,654 -1,095 -1,474 -1,587 -2,131 -2,403 11.24%
  YoY % -71.63% -142.37% 25.71% 7.12% 25.53% 11.32% -
  Horiz. % 189.55% 110.45% 45.57% 61.34% 66.04% 88.68% 100.00%
NP 14,311 12,132 8,801 4,814 517 7,950 7,368 11.69%
  YoY % 17.96% 37.85% 82.82% 831.14% -93.50% 7.90% -
  Horiz. % 194.23% 164.66% 119.45% 65.34% 7.02% 107.90% 100.00%
NP to SH 14,311 12,132 8,801 4,814 517 7,950 7,368 11.69%
  YoY % 17.96% 37.85% 82.82% 831.14% -93.50% 7.90% -
  Horiz. % 194.23% 164.66% 119.45% 65.34% 7.02% 107.90% 100.00%
Tax Rate 24.14 % 17.95 % 11.07 % 23.44 % 75.43 % 21.14 % 24.59 % -0.31%
  YoY % 34.48% 62.15% -52.77% -68.92% 256.81% -14.03% -
  Horiz. % 98.17% 73.00% 45.02% 95.32% 306.75% 85.97% 100.00%
Total Cost 29,375 26,467 14,411 27,076 40,784 26,390 32,674 -1.76%
  YoY % 10.99% 83.66% -46.78% -33.61% 54.54% -19.23% -
  Horiz. % 89.90% 81.00% 44.11% 82.87% 124.82% 80.77% 100.00%
Net Worth 251,042 217,918 199,222 180,524 185,258 161,409 139,351 10.30%
  YoY % 15.20% 9.38% 10.36% -2.55% 14.78% 15.83% -
  Horiz. % 180.15% 156.38% 142.96% 129.55% 132.94% 115.83% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 251,042 217,918 199,222 180,524 185,258 161,409 139,351 10.30%
  YoY % 15.20% 9.38% 10.36% -2.55% 14.78% 15.83% -
  Horiz. % 180.15% 156.38% 142.96% 129.55% 132.94% 115.83% 100.00%
NOSH 79,949 79,823 80,009 80,233 86,166 80,303 80,086 -0.03%
  YoY % 0.16% -0.23% -0.28% -6.89% 7.30% 0.27% -
  Horiz. % 99.83% 99.67% 99.90% 100.18% 107.59% 100.27% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 32.76 % 31.43 % 37.92 % 15.10 % 1.25 % 23.15 % 18.40 % 10.08%
  YoY % 4.23% -17.11% 151.13% 1,108.00% -94.60% 25.82% -
  Horiz. % 178.04% 170.82% 206.09% 82.07% 6.79% 125.82% 100.00%
ROE 5.70 % 5.57 % 4.42 % 2.67 % 0.28 % 4.93 % 5.29 % 1.25%
  YoY % 2.33% 26.02% 65.54% 853.57% -94.32% -6.81% -
  Horiz. % 107.75% 105.29% 83.55% 50.47% 5.29% 93.19% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.64 48.36 29.01 39.75 47.93 42.76 50.00 1.49%
  YoY % 12.99% 66.70% -27.02% -17.07% 12.09% -14.48% -
  Horiz. % 109.28% 96.72% 58.02% 79.50% 95.86% 85.52% 100.00%
EPS 17.90 15.20 11.00 6.00 0.60 9.90 9.20 11.72%
  YoY % 17.76% 38.18% 83.33% 900.00% -93.94% 7.61% -
  Horiz. % 194.57% 165.22% 119.57% 65.22% 6.52% 107.61% 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 3.1400 2.7300 2.4900 2.2500 2.1500 2.0100 1.7400 10.33%
  YoY % 15.02% 9.64% 10.67% 4.65% 6.97% 15.52% -
  Horiz. % 180.46% 156.90% 143.10% 129.31% 123.56% 115.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 26.34 23.27 13.99 19.23 24.90 20.70 24.14 1.46%
  YoY % 13.19% 66.33% -27.25% -22.77% 20.29% -14.25% -
  Horiz. % 109.11% 96.40% 57.95% 79.66% 103.15% 85.75% 100.00%
EPS 8.63 7.31 5.31 2.90 0.31 4.79 4.44 11.70%
  YoY % 18.06% 37.66% 83.10% 835.48% -93.53% 7.88% -
  Horiz. % 194.37% 164.64% 119.59% 65.32% 6.98% 107.88% 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 1.5135 1.3138 1.2011 1.0884 1.1169 0.9731 0.8402 10.30%
  YoY % 15.20% 9.38% 10.35% -2.55% 14.78% 15.82% -
  Horiz. % 180.14% 156.37% 142.95% 129.54% 132.93% 115.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.0200 2.3600 1.8300 1.4100 1.3000 1.9100 0.8800 -
P/RPS 5.53 4.88 6.31 3.55 2.71 4.47 1.76 21.00%
  YoY % 13.32% -22.66% 77.75% 31.00% -39.37% 153.98% -
  Horiz. % 314.20% 277.27% 358.52% 201.70% 153.98% 253.98% 100.00%
P/EPS 16.87 15.53 16.64 23.50 216.67 19.29 9.57 9.90%
  YoY % 8.63% -6.67% -29.19% -89.15% 1,023.22% 101.57% -
  Horiz. % 176.28% 162.28% 173.88% 245.56% 2,264.05% 201.57% 100.00%
EY 5.93 6.44 6.01 4.26 0.46 5.18 10.45 -9.00%
  YoY % -7.92% 7.15% 41.08% 826.09% -91.12% -50.43% -
  Horiz. % 56.75% 61.63% 57.51% 40.77% 4.40% 49.57% 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 0.96 0.86 0.73 0.63 0.60 0.95 0.51 11.11%
  YoY % 11.63% 17.81% 15.87% 5.00% -36.84% 86.27% -
  Horiz. % 188.24% 168.63% 143.14% 123.53% 117.65% 186.27% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 28/10/11 04/11/10 06/11/09 07/11/08 02/11/07 03/11/06 -
Price 3.1600 2.3800 2.0300 1.4800 1.1400 1.9600 0.9500 -
P/RPS 5.78 4.92 7.00 3.72 2.38 4.58 1.90 20.35%
  YoY % 17.48% -29.71% 88.17% 56.30% -48.03% 141.05% -
  Horiz. % 304.21% 258.95% 368.42% 195.79% 125.26% 241.05% 100.00%
P/EPS 17.65 15.66 18.45 24.67 190.00 19.80 10.33 9.33%
  YoY % 12.71% -15.12% -25.21% -87.02% 859.60% 91.67% -
  Horiz. % 170.86% 151.60% 178.61% 238.82% 1,839.30% 191.67% 100.00%
EY 5.66 6.39 5.42 4.05 0.53 5.05 9.68 -8.55%
  YoY % -11.42% 17.90% 33.83% 664.15% -89.50% -47.83% -
  Horiz. % 58.47% 66.01% 55.99% 41.84% 5.48% 52.17% 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 1.01 0.87 0.82 0.66 0.53 0.98 0.55 10.65%
  YoY % 16.09% 6.10% 24.24% 24.53% -45.92% 78.18% -
  Horiz. % 183.64% 158.18% 149.09% 120.00% 96.36% 178.18% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS