Highlights

[PTARAS] YoY Cumulative Quarter Result on 2010-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 10-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     93.61%    YoY -     92.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 91,272 79,705 91,048 48,601 58,107 68,849 74,989 3.33%
  YoY % 14.51% -12.46% 87.34% -16.36% -15.60% -8.19% -
  Horiz. % 121.71% 106.29% 121.42% 64.81% 77.49% 91.81% 100.00%
PBT 32,025 29,492 31,523 19,608 11,460 3,797 18,349 9.72%
  YoY % 8.59% -6.44% 60.77% 71.10% 201.82% -79.31% -
  Horiz. % 174.53% 160.73% 171.80% 106.86% 62.46% 20.69% 100.00%
Tax -7,754 -6,961 -6,358 -2,568 -2,602 -3,135 -4,110 11.15%
  YoY % -11.39% -9.48% -147.59% 1.31% 17.00% 23.72% -
  Horiz. % 188.66% 169.37% 154.70% 62.48% 63.31% 76.28% 100.00%
NP 24,271 22,531 25,165 17,040 8,858 662 14,239 9.29%
  YoY % 7.72% -10.47% 47.68% 92.37% 1,238.07% -95.35% -
  Horiz. % 170.45% 158.23% 176.73% 119.67% 62.21% 4.65% 100.00%
NP to SH 24,271 22,531 25,165 17,040 8,858 662 14,239 9.29%
  YoY % 7.72% -10.47% 47.68% 92.37% 1,238.07% -95.35% -
  Horiz. % 170.45% 158.23% 176.73% 119.67% 62.21% 4.65% 100.00%
Tax Rate 24.21 % 23.60 % 20.17 % 13.10 % 22.71 % 82.57 % 22.40 % 1.30%
  YoY % 2.58% 17.01% 53.97% -42.32% -72.50% 268.62% -
  Horiz. % 108.08% 105.36% 90.04% 58.48% 101.38% 368.62% 100.00%
Total Cost 67,001 57,174 65,883 31,561 49,249 68,187 60,750 1.64%
  YoY % 17.19% -13.22% 108.75% -35.92% -27.77% 12.24% -
  Horiz. % 110.29% 94.11% 108.45% 51.95% 81.07% 112.24% 100.00%
Net Worth 284,226 240,333 159,883 204,000 179,575 170,464 161,588 9.86%
  YoY % 18.26% 50.32% -21.63% 13.60% 5.34% 5.49% -
  Horiz. % 175.89% 148.73% 98.94% 126.25% 111.13% 105.49% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 284,226 240,333 159,883 204,000 179,575 170,464 161,588 9.86%
  YoY % 18.26% 50.32% -21.63% 13.60% 5.34% 5.49% -
  Horiz. % 175.89% 148.73% 98.94% 126.25% 111.13% 105.49% 100.00%
NOSH 159,677 80,111 79,941 80,000 80,527 82,749 79,994 12.20%
  YoY % 99.32% 0.21% -0.07% -0.65% -2.69% 3.44% -
  Horiz. % 199.61% 100.15% 99.93% 100.01% 100.67% 103.44% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 26.59 % 28.27 % 27.64 % 35.06 % 15.24 % 0.96 % 18.99 % 5.77%
  YoY % -5.94% 2.28% -21.16% 130.05% 1,487.50% -94.94% -
  Horiz. % 140.02% 148.87% 145.55% 184.62% 80.25% 5.06% 100.00%
ROE 8.54 % 9.37 % 15.74 % 8.35 % 4.93 % 0.39 % 8.81 % -0.52%
  YoY % -8.86% -40.47% 88.50% 69.37% 1,164.10% -95.57% -
  Horiz. % 96.94% 106.36% 178.66% 94.78% 55.96% 4.43% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 57.16 99.49 113.89 60.75 72.16 83.20 93.74 -7.91%
  YoY % -42.55% -12.64% 87.47% -15.81% -13.27% -11.24% -
  Horiz. % 60.98% 106.13% 121.50% 64.81% 76.98% 88.76% 100.00%
EPS 15.20 14.00 31.40 21.30 11.00 0.80 17.80 -2.60%
  YoY % 8.57% -55.41% 47.42% 93.64% 1,275.00% -95.51% -
  Horiz. % 85.39% 78.65% 176.40% 119.66% 61.80% 4.49% 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 1.7800 3.0000 2.0000 2.5500 2.2300 2.0600 2.0200 -2.08%
  YoY % -40.67% 50.00% -21.57% 14.35% 8.25% 1.98% -
  Horiz. % 88.12% 148.51% 99.01% 126.24% 110.40% 101.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 55.03 48.05 54.89 29.30 35.03 41.51 45.21 3.33%
  YoY % 14.53% -12.46% 87.34% -16.36% -15.61% -8.18% -
  Horiz. % 121.72% 106.28% 121.41% 64.81% 77.48% 91.82% 100.00%
EPS 14.63 13.58 15.17 10.27 5.34 0.40 8.58 9.29%
  YoY % 7.73% -10.48% 47.71% 92.32% 1,235.00% -95.34% -
  Horiz. % 170.51% 158.28% 176.81% 119.70% 62.24% 4.66% 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 1.7136 1.4490 0.9639 1.2299 1.0827 1.0277 0.9742 9.86%
  YoY % 18.26% 50.33% -21.63% 13.60% 5.35% 5.49% -
  Horiz. % 175.90% 148.74% 98.94% 126.25% 111.14% 105.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.8600 3.0800 2.1700 1.9100 1.3200 1.0500 1.8100 -
P/RPS 5.00 3.10 1.91 3.14 1.83 1.26 1.93 17.18%
  YoY % 61.29% 62.30% -39.17% 71.58% 45.24% -34.72% -
  Horiz. % 259.07% 160.62% 98.96% 162.69% 94.82% 65.28% 100.00%
P/EPS 18.82 10.95 6.89 8.97 12.00 131.25 10.17 10.79%
  YoY % 71.87% 58.93% -23.19% -25.25% -90.86% 1,190.56% -
  Horiz. % 185.05% 107.67% 67.75% 88.20% 117.99% 1,290.56% 100.00%
EY 5.31 9.13 14.51 11.15 8.33 0.76 9.83 -9.75%
  YoY % -41.84% -37.08% 30.13% 33.85% 996.05% -92.27% -
  Horiz. % 54.02% 92.88% 147.61% 113.43% 84.74% 7.73% 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 1.61 1.03 1.09 0.75 0.59 0.51 0.90 10.17%
  YoY % 56.31% -5.50% 45.33% 27.12% 15.69% -43.33% -
  Horiz. % 178.89% 114.44% 121.11% 83.33% 65.56% 56.67% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 12/02/14 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 -
Price 2.8500 2.9300 2.5300 2.0700 1.6100 1.0300 1.7400 -
P/RPS 4.99 2.94 2.22 3.41 2.23 1.24 1.86 17.86%
  YoY % 69.73% 32.43% -34.90% 52.91% 79.84% -33.33% -
  Horiz. % 268.28% 158.06% 119.35% 183.33% 119.89% 66.67% 100.00%
P/EPS 18.75 10.42 8.04 9.72 14.64 128.75 9.78 11.45%
  YoY % 79.94% 29.60% -17.28% -33.61% -88.63% 1,216.46% -
  Horiz. % 191.72% 106.54% 82.21% 99.39% 149.69% 1,316.46% 100.00%
EY 5.33 9.60 12.44 10.29 6.83 0.78 10.23 -10.29%
  YoY % -44.48% -22.83% 20.89% 50.66% 775.64% -92.38% -
  Horiz. % 52.10% 93.84% 121.60% 100.59% 66.76% 7.62% 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 1.60 0.98 1.27 0.81 0.72 0.50 0.86 10.89%
  YoY % 63.27% -22.83% 56.79% 12.50% 44.00% -41.86% -
  Horiz. % 186.05% 113.95% 147.67% 94.19% 83.72% 58.14% 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.
 


 

209  301  504  1300 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.14+0.01 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.21+0.04 
 HSI-C7K 0.325-0.07 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers