Highlights

[PTARAS] YoY Cumulative 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 -     48.02%    YoY -     150.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 122,139 136,112 80,030 84,461 98,260 119,268 116,944 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 47,137 42,515 26,342 17,103 9,906 28,698 23,979 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 -10,973 -8,397 -4,070 -3,991 -4,674 -6,838 -5,177 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 36,164 34,118 22,272 13,112 5,232 21,860 18,802 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 36,164 34,118 22,272 13,112 5,232 21,860 18,802 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 85,975 101,994 57,758 71,349 93,028 97,408 98,142 -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 8,000 6,013 - - - - - -
  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 13.53 % 21.28 % 10.61 % 7.19 % 3.08 % 12.94 % 12.70 % 1.06%
  YoY % -36.42% 100.57% 47.57% 133.44% -76.20% 1.89% -
  Horiz. % 106.54% 167.56% 83.54% 56.61% 24.25% 101.89% 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 152.66 169.76 99.89 105.64 122.07 148.95 146.16 0.73%
  YoY % -10.07% 69.95% -5.44% -13.46% -18.05% 1.91% -
  Horiz. % 104.45% 116.15% 68.34% 72.28% 83.52% 101.91% 100.00%
EPS 45.20 42.60 27.80 16.40 6.50 27.30 23.50 11.51%
  YoY % 6.10% 53.24% 69.51% 152.31% -76.19% 16.17% -
  Horiz. % 192.34% 181.28% 118.30% 69.79% 27.66% 116.17% 100.00%
DPS 10.00 7.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 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 73.64 82.06 48.25 50.92 59.24 71.91 70.51 0.73%
  YoY % -10.26% 70.07% -5.24% -14.04% -17.62% 1.99% -
  Horiz. % 104.44% 116.38% 68.43% 72.22% 84.02% 101.99% 100.00%
EPS 21.80 20.57 13.43 7.91 3.15 13.18 11.34 11.50%
  YoY % 5.98% 53.16% 69.79% 151.11% -76.10% 16.23% -
  Horiz. % 192.24% 181.39% 118.43% 69.75% 27.78% 116.23% 100.00%
DPS 4.82 3.63 0.00 0.00 0.00 0.00 0.00 -
  YoY % 32.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.78% 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 1.94 1.52 2.07 1.51 0.90 1.09 0.93 13.02%
  YoY % 27.63% -26.57% 37.09% 67.78% -17.43% 17.20% -
  Horiz. % 208.60% 163.44% 222.58% 162.37% 96.77% 117.20% 100.00%
P/EPS 6.55 6.06 7.45 9.76 16.92 5.93 5.79 2.07%
  YoY % 8.09% -18.66% -23.67% -42.32% 185.33% 2.42% -
  Horiz. % 113.13% 104.66% 128.67% 168.57% 292.23% 102.42% 100.00%
EY 15.27 16.49 13.43 10.25 5.91 16.85 17.28 -2.04%
  YoY % -7.40% 22.78% 31.02% 73.43% -64.93% -2.49% -
  Horiz. % 88.37% 95.43% 77.72% 59.32% 34.20% 97.51% 100.00%
DY 3.38 2.91 0.00 0.00 0.00 0.00 0.00 -
  YoY % 16.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.15% 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 2.47 1.64 2.31 1.50 1.02 1.03 1.03 15.68%
  YoY % 50.61% -29.00% 54.00% 47.06% -0.97% 0.00% -
  Horiz. % 239.81% 159.22% 224.27% 145.63% 99.03% 100.00% 100.00%
P/EPS 8.34 6.56 8.31 9.63 19.23 5.60 6.38 4.56%
  YoY % 27.13% -21.06% -13.71% -49.92% 243.39% -12.23% -
  Horiz. % 130.72% 102.82% 130.25% 150.94% 301.41% 87.77% 100.00%
EY 11.99 15.25 12.03 10.38 5.20 17.84 15.67 -4.36%
  YoY % -21.38% 26.77% 15.90% 99.62% -70.85% 13.85% -
  Horiz. % 76.52% 97.32% 76.77% 66.24% 33.18% 113.85% 100.00%
DY 2.65 2.69 0.00 0.00 0.00 0.00 0.00 -
  YoY % -1.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.51% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers