Highlights

[PTARAS] YoY Quarter Result on 2008-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Jun-2008  [#4]
Profit Trend QoQ -     -74.24%    YoY -     -62.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 45,906 21,270 32,035 46,163 30,492 25,995 36,798 3.75%
  YoY % 115.83% -33.60% -30.60% 51.39% 17.30% -29.36% -
  Horiz. % 124.75% 57.80% 87.06% 125.45% 82.86% 70.64% 100.00%
PBT 13,315 8,945 6,882 3,955 7,172 2,212 2,585 31.40%
  YoY % 48.85% 29.98% 74.01% -44.85% 224.23% -14.43% -
  Horiz. % 515.09% 346.03% 266.23% 153.00% 277.45% 85.57% 100.00%
Tax -3,132 -1,320 -644 -1,992 -1,885 -592 -998 20.99%
  YoY % -137.27% -104.97% 67.67% -5.68% -218.41% 40.68% -
  Horiz. % 313.83% 132.26% 64.53% 199.60% 188.88% 59.32% 100.00%
NP 10,183 7,625 6,238 1,963 5,287 1,620 1,587 36.30%
  YoY % 33.55% 22.23% 217.78% -62.87% 226.36% 2.08% -
  Horiz. % 641.65% 480.47% 393.07% 123.69% 333.14% 102.08% 100.00%
NP to SH 10,183 7,625 6,238 1,963 5,287 1,620 1,587 36.30%
  YoY % 33.55% 22.23% 217.78% -62.87% 226.36% 2.08% -
  Horiz. % 641.65% 480.47% 393.07% 123.69% 333.14% 102.08% 100.00%
Tax Rate 23.52 % 14.76 % 9.36 % 50.37 % 26.28 % 26.76 % 38.61 % -7.93%
  YoY % 59.35% 57.69% -81.42% 91.67% -1.79% -30.69% -
  Horiz. % 60.92% 38.23% 24.24% 130.46% 68.07% 69.31% 100.00%
Total Cost 35,723 13,645 25,797 44,200 25,205 24,375 35,211 0.24%
  YoY % 161.80% -47.11% -41.64% 75.36% 3.41% -30.77% -
  Horiz. % 101.45% 38.75% 73.26% 125.53% 71.58% 69.23% 100.00%
Net Worth 220,498 191,026 175,143 168,032 153,803 133,814 124,675 9.96%
  YoY % 15.43% 9.07% 4.23% 9.25% 14.94% 7.33% -
  Horiz. % 176.86% 153.22% 140.48% 134.78% 123.36% 107.33% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 15,234 12,039 7,997 9,422 8,010 4,055 4,007 24.91%
  YoY % 26.54% 50.54% -15.12% 17.62% 97.55% 1.18% -
  Horiz. % 380.14% 300.42% 199.56% 235.11% 199.89% 101.18% 100.00%
Div Payout % 149.61 % 157.89 % 128.21 % 480.00 % 151.52 % 250.31 % 252.53 % -8.35%
  YoY % -5.24% 23.15% -73.29% 216.79% -39.47% -0.88% -
  Horiz. % 59.24% 62.52% 50.77% 190.08% 60.00% 99.12% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 220,498 191,026 175,143 168,032 153,803 133,814 124,675 9.96%
  YoY % 15.43% 9.07% 4.23% 9.25% 14.94% 7.33% -
  Horiz. % 176.86% 153.22% 140.48% 134.78% 123.36% 107.33% 100.00%
NOSH 80,181 80,263 79,974 78,520 80,106 81,100 80,151 0.01%
  YoY % -0.10% 0.36% 1.85% -1.98% -1.23% 1.18% -
  Horiz. % 100.04% 100.14% 99.78% 97.96% 99.94% 101.18% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 22.18 % 35.85 % 19.47 % 4.25 % 17.34 % 6.23 % 4.31 % 31.38%
  YoY % -38.13% 84.13% 358.12% -75.49% 178.33% 44.55% -
  Horiz. % 514.62% 831.79% 451.74% 98.61% 402.32% 144.55% 100.00%
ROE 4.62 % 3.99 % 3.56 % 1.17 % 3.44 % 1.21 % 1.27 % 24.00%
  YoY % 15.79% 12.08% 204.27% -65.99% 184.30% -4.72% -
  Horiz. % 363.78% 314.17% 280.31% 92.13% 270.87% 95.28% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 57.25 26.50 40.06 58.79 38.06 32.05 45.91 3.75%
  YoY % 116.04% -33.85% -31.86% 54.47% 18.75% -30.19% -
  Horiz. % 124.70% 57.72% 87.26% 128.05% 82.90% 69.81% 100.00%
EPS 12.70 9.50 7.80 2.50 6.60 2.00 1.98 36.29%
  YoY % 33.68% 21.79% 212.00% -62.12% 230.00% 1.01% -
  Horiz. % 641.41% 479.80% 393.94% 126.26% 333.33% 101.01% 100.00%
DPS 19.00 15.00 10.00 12.00 10.00 5.00 5.00 24.91%
  YoY % 26.67% 50.00% -16.67% 20.00% 100.00% 0.00% -
  Horiz. % 380.00% 300.00% 200.00% 240.00% 200.00% 100.00% 100.00%
NAPS 2.7500 2.3800 2.1900 2.1400 1.9200 1.6500 1.5555 9.96%
  YoY % 15.55% 8.68% 2.34% 11.46% 16.36% 6.08% -
  Horiz. % 176.79% 153.01% 140.79% 137.58% 123.43% 106.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 27.68 12.82 19.31 27.83 18.38 15.67 22.19 3.75%
  YoY % 115.91% -33.61% -30.61% 51.41% 17.29% -29.38% -
  Horiz. % 124.74% 57.77% 87.02% 125.42% 82.83% 70.62% 100.00%
EPS 6.14 4.60 3.76 1.18 3.19 0.98 0.96 36.22%
  YoY % 33.48% 22.34% 218.64% -63.01% 225.51% 2.08% -
  Horiz. % 639.58% 479.17% 391.67% 122.92% 332.29% 102.08% 100.00%
DPS 9.18 7.26 4.82 5.68 4.83 2.44 2.42 24.87%
  YoY % 26.45% 50.62% -15.14% 17.60% 97.95% 0.83% -
  Horiz. % 379.34% 300.00% 199.17% 234.71% 199.59% 100.83% 100.00%
NAPS 1.3294 1.1517 1.0559 1.0131 0.9273 0.8068 0.7517 9.96%
  YoY % 15.43% 9.07% 4.22% 9.25% 14.94% 7.33% -
  Horiz. % 176.85% 153.21% 140.47% 134.77% 123.36% 107.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.3500 1.6700 1.3400 1.3400 1.8000 0.8900 0.9500 -
P/RPS 4.10 6.30 3.35 2.28 4.73 2.78 2.07 12.06%
  YoY % -34.92% 88.06% 46.93% -51.80% 70.14% 34.30% -
  Horiz. % 198.07% 304.35% 161.84% 110.14% 228.50% 134.30% 100.00%
P/EPS 18.50 17.58 17.18 53.60 27.27 44.55 47.98 -14.68%
  YoY % 5.23% 2.33% -67.95% 96.55% -38.79% -7.15% -
  Horiz. % 38.56% 36.64% 35.81% 111.71% 56.84% 92.85% 100.00%
EY 5.40 5.69 5.82 1.87 3.67 2.24 2.08 17.23%
  YoY % -5.10% -2.23% 211.23% -49.05% 63.84% 7.69% -
  Horiz. % 259.62% 273.56% 279.81% 89.90% 176.44% 107.69% 100.00%
DY 8.09 8.98 7.46 8.96 5.56 5.62 5.26 7.44%
  YoY % -9.91% 20.38% -16.74% 61.15% -1.07% 6.84% -
  Horiz. % 153.80% 170.72% 141.83% 170.34% 105.70% 106.84% 100.00%
P/NAPS 0.85 0.70 0.61 0.63 0.94 0.54 0.61 5.68%
  YoY % 21.43% 14.75% -3.17% -32.98% 74.07% -11.48% -
  Horiz. % 139.34% 114.75% 100.00% 103.28% 154.10% 88.52% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 26/08/10 28/08/09 28/08/08 28/08/07 18/08/06 29/08/05 -
Price 2.2000 1.6700 1.4800 1.3700 1.6400 0.8900 0.9000 -
P/RPS 3.84 6.30 3.69 2.33 4.31 2.78 1.96 11.86%
  YoY % -39.05% 70.73% 58.37% -45.94% 55.04% 41.84% -
  Horiz. % 195.92% 321.43% 188.27% 118.88% 219.90% 141.84% 100.00%
P/EPS 17.32 17.58 18.97 54.80 24.85 44.55 45.45 -14.85%
  YoY % -1.48% -7.33% -65.38% 120.52% -44.22% -1.98% -
  Horiz. % 38.11% 38.68% 41.74% 120.57% 54.68% 98.02% 100.00%
EY 5.77 5.69 5.27 1.82 4.02 2.24 2.20 17.42%
  YoY % 1.41% 7.97% 189.56% -54.73% 79.46% 1.82% -
  Horiz. % 262.27% 258.64% 239.55% 82.73% 182.73% 101.82% 100.00%
DY 8.64 8.98 6.76 8.76 6.10 5.62 5.56 7.62%
  YoY % -3.79% 32.84% -22.83% 43.61% 8.54% 1.08% -
  Horiz. % 155.40% 161.51% 121.58% 157.55% 109.71% 101.08% 100.00%
P/NAPS 0.80 0.70 0.68 0.64 0.85 0.54 0.58 5.50%
  YoY % 14.29% 2.94% 6.25% -24.71% 57.41% -6.90% -
  Horiz. % 137.93% 120.69% 117.24% 110.34% 146.55% 93.10% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers