Highlights

[PTARAS] YoY Quarter Result on 2006-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Jun-2006  [#4]
Profit Trend QoQ -     -40.35%    YoY -     2.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 32,035 46,163 30,492 25,995 36,798 17,398 24,674 4.44%
  YoY % -30.60% 51.39% 17.30% -29.36% 111.51% -29.49% -
  Horiz. % 129.83% 187.09% 123.58% 105.35% 149.14% 70.51% 100.00%
PBT 6,882 3,955 7,172 2,212 2,585 3,422 3,457 12.15%
  YoY % 74.01% -44.85% 224.23% -14.43% -24.46% -1.01% -
  Horiz. % 199.07% 114.41% 207.46% 63.99% 74.78% 98.99% 100.00%
Tax -644 -1,992 -1,885 -592 -998 -625 -645 -0.03%
  YoY % 67.67% -5.68% -218.41% 40.68% -59.68% 3.10% -
  Horiz. % 99.84% 308.84% 292.25% 91.78% 154.73% 96.90% 100.00%
NP 6,238 1,963 5,287 1,620 1,587 2,797 2,812 14.19%
  YoY % 217.78% -62.87% 226.36% 2.08% -43.26% -0.53% -
  Horiz. % 221.83% 69.81% 188.02% 57.61% 56.44% 99.47% 100.00%
NP to SH 6,238 1,963 5,287 1,620 1,587 2,797 2,812 14.19%
  YoY % 217.78% -62.87% 226.36% 2.08% -43.26% -0.53% -
  Horiz. % 221.83% 69.81% 188.02% 57.61% 56.44% 99.47% 100.00%
Tax Rate 9.36 % 50.37 % 26.28 % 26.76 % 38.61 % 18.26 % 18.66 % -10.85%
  YoY % -81.42% 91.67% -1.79% -30.69% 111.45% -2.14% -
  Horiz. % 50.16% 269.94% 140.84% 143.41% 206.91% 97.86% 100.00%
Total Cost 25,797 44,200 25,205 24,375 35,211 14,601 21,862 2.79%
  YoY % -41.64% 75.36% 3.41% -30.77% 141.15% -33.21% -
  Horiz. % 118.00% 202.18% 115.29% 111.49% 161.06% 66.79% 100.00%
Net Worth 175,143 168,032 153,803 133,814 124,675 117,329 111,702 7.78%
  YoY % 4.23% 9.25% 14.94% 7.33% 6.26% 5.04% -
  Horiz. % 156.79% 150.43% 137.69% 119.80% 111.61% 105.04% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 7,997 9,422 8,010 4,055 4,007 4,007 6,008 4.88%
  YoY % -15.12% 17.62% 97.55% 1.18% 0.01% -33.31% -
  Horiz. % 133.10% 156.82% 133.32% 67.49% 66.70% 66.69% 100.00%
Div Payout % 128.21 % 480.00 % 151.52 % 250.31 % 252.53 % 143.27 % 213.68 % -8.15%
  YoY % -73.29% 216.79% -39.47% -0.88% 76.26% -32.95% -
  Horiz. % 60.00% 224.63% 70.91% 117.14% 118.18% 67.05% 100.00%
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 175,143 168,032 153,803 133,814 124,675 117,329 111,702 7.78%
  YoY % 4.23% 9.25% 14.94% 7.33% 6.26% 5.04% -
  Horiz. % 156.79% 150.43% 137.69% 119.80% 111.61% 105.04% 100.00%
NOSH 79,974 78,520 80,106 81,100 80,151 80,143 80,113 -0.03%
  YoY % 1.85% -1.98% -1.23% 1.18% 0.01% 0.04% -
  Horiz. % 99.83% 98.01% 99.99% 101.23% 100.05% 100.04% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 19.47 % 4.25 % 17.34 % 6.23 % 4.31 % 16.08 % 11.40 % 9.32%
  YoY % 358.12% -75.49% 178.33% 44.55% -73.20% 41.05% -
  Horiz. % 170.79% 37.28% 152.11% 54.65% 37.81% 141.05% 100.00%
ROE 3.56 % 1.17 % 3.44 % 1.21 % 1.27 % 2.38 % 2.52 % 5.92%
  YoY % 204.27% -65.99% 184.30% -4.72% -46.64% -5.56% -
  Horiz. % 141.27% 46.43% 136.51% 48.02% 50.40% 94.44% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 40.06 58.79 38.06 32.05 45.91 21.71 30.80 4.47%
  YoY % -31.86% 54.47% 18.75% -30.19% 111.47% -29.51% -
  Horiz. % 130.06% 190.88% 123.57% 104.06% 149.06% 70.49% 100.00%
EPS 7.80 2.50 6.60 2.00 1.98 3.49 3.51 14.22%
  YoY % 212.00% -62.12% 230.00% 1.01% -43.27% -0.57% -
  Horiz. % 222.22% 71.23% 188.03% 56.98% 56.41% 99.43% 100.00%
DPS 10.00 12.00 10.00 5.00 5.00 5.00 7.50 4.91%
  YoY % -16.67% 20.00% 100.00% 0.00% 0.00% -33.33% -
  Horiz. % 133.33% 160.00% 133.33% 66.67% 66.67% 66.67% 100.00%
NAPS 2.1900 2.1400 1.9200 1.6500 1.5555 1.4640 1.3943 7.81%
  YoY % 2.34% 11.46% 16.36% 6.08% 6.25% 5.00% -
  Horiz. % 157.07% 153.48% 137.70% 118.34% 111.56% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 19.31 27.83 18.38 15.67 22.19 10.49 14.88 4.43%
  YoY % -30.61% 51.41% 17.29% -29.38% 111.53% -29.50% -
  Horiz. % 129.77% 187.03% 123.52% 105.31% 149.13% 70.50% 100.00%
EPS 3.76 1.18 3.19 0.98 0.96 1.69 1.70 14.13%
  YoY % 218.64% -63.01% 225.51% 2.08% -43.20% -0.59% -
  Horiz. % 221.18% 69.41% 187.65% 57.65% 56.47% 99.41% 100.00%
DPS 4.82 5.68 4.83 2.44 2.42 2.42 3.62 4.88%
  YoY % -15.14% 17.60% 97.95% 0.83% 0.00% -33.15% -
  Horiz. % 133.15% 156.91% 133.43% 67.40% 66.85% 66.85% 100.00%
NAPS 1.0559 1.0131 0.9273 0.8068 0.7517 0.7074 0.6735 7.77%
  YoY % 4.22% 9.25% 14.94% 7.33% 6.26% 5.03% -
  Horiz. % 156.78% 150.42% 137.68% 119.79% 111.61% 105.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.3400 1.3400 1.8000 0.8900 0.9500 1.0000 0.9000 -
P/RPS 3.35 2.28 4.73 2.78 2.07 4.61 2.92 2.31%
  YoY % 46.93% -51.80% 70.14% 34.30% -55.10% 57.88% -
  Horiz. % 114.73% 78.08% 161.99% 95.21% 70.89% 157.88% 100.00%
P/EPS 17.18 53.60 27.27 44.55 47.98 28.65 25.64 -6.45%
  YoY % -67.95% 96.55% -38.79% -7.15% 67.47% 11.74% -
  Horiz. % 67.00% 209.05% 106.36% 173.75% 187.13% 111.74% 100.00%
EY 5.82 1.87 3.67 2.24 2.08 3.49 3.90 6.89%
  YoY % 211.23% -49.05% 63.84% 7.69% -40.40% -10.51% -
  Horiz. % 149.23% 47.95% 94.10% 57.44% 53.33% 89.49% 100.00%
DY 7.46 8.96 5.56 5.62 5.26 5.00 8.33 -1.82%
  YoY % -16.74% 61.15% -1.07% 6.84% 5.20% -39.98% -
  Horiz. % 89.56% 107.56% 66.75% 67.47% 63.15% 60.02% 100.00%
P/NAPS 0.61 0.63 0.94 0.54 0.61 0.68 0.65 -1.05%
  YoY % -3.17% -32.98% 74.07% -11.48% -10.29% 4.62% -
  Horiz. % 93.85% 96.92% 144.62% 83.08% 93.85% 104.62% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 28/08/07 18/08/06 29/08/05 25/08/04 22/08/03 -
Price 1.4800 1.3700 1.6400 0.8900 0.9000 1.0200 1.0200 -
P/RPS 3.69 2.33 4.31 2.78 1.96 4.70 3.31 1.83%
  YoY % 58.37% -45.94% 55.04% 41.84% -58.30% 41.99% -
  Horiz. % 111.48% 70.39% 130.21% 83.99% 59.21% 141.99% 100.00%
P/EPS 18.97 54.80 24.85 44.55 45.45 29.23 29.06 -6.86%
  YoY % -65.38% 120.52% -44.22% -1.98% 55.49% 0.58% -
  Horiz. % 65.28% 188.58% 85.51% 153.30% 156.40% 100.58% 100.00%
EY 5.27 1.82 4.02 2.24 2.20 3.42 3.44 7.36%
  YoY % 189.56% -54.73% 79.46% 1.82% -35.67% -0.58% -
  Horiz. % 153.20% 52.91% 116.86% 65.12% 63.95% 99.42% 100.00%
DY 6.76 8.76 6.10 5.62 5.56 4.90 7.35 -1.38%
  YoY % -22.83% 43.61% 8.54% 1.08% 13.47% -33.33% -
  Horiz. % 91.97% 119.18% 82.99% 76.46% 75.65% 66.67% 100.00%
P/NAPS 0.68 0.64 0.85 0.54 0.58 0.70 0.73 -1.17%
  YoY % 6.25% -24.71% 57.41% -6.90% -17.14% -4.11% -
  Horiz. % 93.15% 87.67% 116.44% 73.97% 79.45% 95.89% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers