Highlights

[PTARAS] YoY Quarter Result on 2009-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     36.50%    YoY -     217.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 49,060 45,906 21,270 32,035 46,163 30,492 25,995 11.16%
  YoY % 6.87% 115.83% -33.60% -30.60% 51.39% 17.30% -
  Horiz. % 188.73% 176.60% 81.82% 123.24% 177.58% 117.30% 100.00%
PBT 15,349 13,315 8,945 6,882 3,955 7,172 2,212 38.07%
  YoY % 15.28% 48.85% 29.98% 74.01% -44.85% 224.23% -
  Horiz. % 693.90% 601.94% 404.39% 311.12% 178.80% 324.23% 100.00%
Tax -4,570 -3,132 -1,320 -644 -1,992 -1,885 -592 40.54%
  YoY % -45.91% -137.27% -104.97% 67.67% -5.68% -218.41% -
  Horiz. % 771.96% 529.05% 222.97% 108.78% 336.49% 318.41% 100.00%
NP 10,779 10,183 7,625 6,238 1,963 5,287 1,620 37.10%
  YoY % 5.85% 33.55% 22.23% 217.78% -62.87% 226.36% -
  Horiz. % 665.37% 628.58% 470.68% 385.06% 121.17% 326.36% 100.00%
NP to SH 10,779 10,183 7,625 6,238 1,963 5,287 1,620 37.10%
  YoY % 5.85% 33.55% 22.23% 217.78% -62.87% 226.36% -
  Horiz. % 665.37% 628.58% 470.68% 385.06% 121.17% 326.36% 100.00%
Tax Rate 29.77 % 23.52 % 14.76 % 9.36 % 50.37 % 26.28 % 26.76 % 1.79%
  YoY % 26.57% 59.35% 57.69% -81.42% 91.67% -1.79% -
  Horiz. % 111.25% 87.89% 55.16% 34.98% 188.23% 98.21% 100.00%
Total Cost 38,281 35,723 13,645 25,797 44,200 25,205 24,375 7.81%
  YoY % 7.16% 161.80% -47.11% -41.64% 75.36% 3.41% -
  Horiz. % 157.05% 146.56% 55.98% 105.83% 181.33% 103.41% 100.00%
Net Worth 160,168 220,498 191,026 175,143 168,032 153,803 133,814 3.04%
  YoY % -27.36% 15.43% 9.07% 4.23% 9.25% 14.94% -
  Horiz. % 119.69% 164.78% 142.75% 130.89% 125.57% 114.94% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 10,010 15,234 12,039 7,997 9,422 8,010 4,055 16.24%
  YoY % -34.29% 26.54% 50.54% -15.12% 17.62% 97.55% -
  Horiz. % 246.87% 375.69% 296.90% 197.22% 232.36% 197.55% 100.00%
Div Payout % 92.87 % 149.61 % 157.89 % 128.21 % 480.00 % 151.52 % 250.31 % -15.22%
  YoY % -37.93% -5.24% 23.15% -73.29% 216.79% -39.47% -
  Horiz. % 37.10% 59.77% 63.08% 51.22% 191.76% 60.53% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 160,168 220,498 191,026 175,143 168,032 153,803 133,814 3.04%
  YoY % -27.36% 15.43% 9.07% 4.23% 9.25% 14.94% -
  Horiz. % 119.69% 164.78% 142.75% 130.89% 125.57% 114.94% 100.00%
NOSH 80,084 80,181 80,263 79,974 78,520 80,106 81,100 -0.21%
  YoY % -0.12% -0.10% 0.36% 1.85% -1.98% -1.23% -
  Horiz. % 98.75% 98.87% 98.97% 98.61% 96.82% 98.77% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 21.97 % 22.18 % 35.85 % 19.47 % 4.25 % 17.34 % 6.23 % 23.35%
  YoY % -0.95% -38.13% 84.13% 358.12% -75.49% 178.33% -
  Horiz. % 352.65% 356.02% 575.44% 312.52% 68.22% 278.33% 100.00%
ROE 6.73 % 4.62 % 3.99 % 3.56 % 1.17 % 3.44 % 1.21 % 33.07%
  YoY % 45.67% 15.79% 12.08% 204.27% -65.99% 184.30% -
  Horiz. % 556.20% 381.82% 329.75% 294.21% 96.69% 284.30% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 61.26 57.25 26.50 40.06 58.79 38.06 32.05 11.39%
  YoY % 7.00% 116.04% -33.85% -31.86% 54.47% 18.75% -
  Horiz. % 191.14% 178.63% 82.68% 124.99% 183.43% 118.75% 100.00%
EPS 13.50 12.70 9.50 7.80 2.50 6.60 2.00 37.43%
  YoY % 6.30% 33.68% 21.79% 212.00% -62.12% 230.00% -
  Horiz. % 675.00% 635.00% 475.00% 390.00% 125.00% 330.00% 100.00%
DPS 12.50 19.00 15.00 10.00 12.00 10.00 5.00 16.48%
  YoY % -34.21% 26.67% 50.00% -16.67% 20.00% 100.00% -
  Horiz. % 250.00% 380.00% 300.00% 200.00% 240.00% 200.00% 100.00%
NAPS 2.0000 2.7500 2.3800 2.1900 2.1400 1.9200 1.6500 3.26%
  YoY % -27.27% 15.55% 8.68% 2.34% 11.46% 16.36% -
  Horiz. % 121.21% 166.67% 144.24% 132.73% 129.70% 116.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 29.58 27.68 12.82 19.31 27.83 18.38 15.67 11.16%
  YoY % 6.86% 115.91% -33.61% -30.61% 51.41% 17.29% -
  Horiz. % 188.77% 176.64% 81.81% 123.23% 177.60% 117.29% 100.00%
EPS 6.50 6.14 4.60 3.76 1.18 3.19 0.98 37.03%
  YoY % 5.86% 33.48% 22.34% 218.64% -63.01% 225.51% -
  Horiz. % 663.27% 626.53% 469.39% 383.67% 120.41% 325.51% 100.00%
DPS 6.04 9.18 7.26 4.82 5.68 4.83 2.44 16.29%
  YoY % -34.20% 26.45% 50.62% -15.14% 17.60% 97.95% -
  Horiz. % 247.54% 376.23% 297.54% 197.54% 232.79% 197.95% 100.00%
NAPS 0.9657 1.3294 1.1517 1.0559 1.0131 0.9273 0.8068 3.04%
  YoY % -27.36% 15.43% 9.07% 4.22% 9.25% 14.94% -
  Horiz. % 119.70% 164.77% 142.75% 130.88% 125.57% 114.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.6900 2.3500 1.6700 1.3400 1.3400 1.8000 0.8900 -
P/RPS 4.39 4.10 6.30 3.35 2.28 4.73 2.78 7.90%
  YoY % 7.07% -34.92% 88.06% 46.93% -51.80% 70.14% -
  Horiz. % 157.91% 147.48% 226.62% 120.50% 82.01% 170.14% 100.00%
P/EPS 19.99 18.50 17.58 17.18 53.60 27.27 44.55 -12.49%
  YoY % 8.05% 5.23% 2.33% -67.95% 96.55% -38.79% -
  Horiz. % 44.87% 41.53% 39.46% 38.56% 120.31% 61.21% 100.00%
EY 5.00 5.40 5.69 5.82 1.87 3.67 2.24 14.31%
  YoY % -7.41% -5.10% -2.23% 211.23% -49.05% 63.84% -
  Horiz. % 223.21% 241.07% 254.02% 259.82% 83.48% 163.84% 100.00%
DY 4.65 8.09 8.98 7.46 8.96 5.56 5.62 -3.11%
  YoY % -42.52% -9.91% 20.38% -16.74% 61.15% -1.07% -
  Horiz. % 82.74% 143.95% 159.79% 132.74% 159.43% 98.93% 100.00%
P/NAPS 1.35 0.85 0.70 0.61 0.63 0.94 0.54 16.48%
  YoY % 58.82% 21.43% 14.75% -3.17% -32.98% 74.07% -
  Horiz. % 250.00% 157.41% 129.63% 112.96% 116.67% 174.07% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 26/08/10 28/08/09 28/08/08 28/08/07 18/08/06 -
Price 2.8200 2.2000 1.6700 1.4800 1.3700 1.6400 0.8900 -
P/RPS 4.60 3.84 6.30 3.69 2.33 4.31 2.78 8.75%
  YoY % 19.79% -39.05% 70.73% 58.37% -45.94% 55.04% -
  Horiz. % 165.47% 138.13% 226.62% 132.73% 83.81% 155.04% 100.00%
P/EPS 20.95 17.32 17.58 18.97 54.80 24.85 44.55 -11.81%
  YoY % 20.96% -1.48% -7.33% -65.38% 120.52% -44.22% -
  Horiz. % 47.03% 38.88% 39.46% 42.58% 123.01% 55.78% 100.00%
EY 4.77 5.77 5.69 5.27 1.82 4.02 2.24 13.41%
  YoY % -17.33% 1.41% 7.97% 189.56% -54.73% 79.46% -
  Horiz. % 212.95% 257.59% 254.02% 235.27% 81.25% 179.46% 100.00%
DY 4.43 8.64 8.98 6.76 8.76 6.10 5.62 -3.88%
  YoY % -48.73% -3.79% 32.84% -22.83% 43.61% 8.54% -
  Horiz. % 78.83% 153.74% 159.79% 120.28% 155.87% 108.54% 100.00%
P/NAPS 1.41 0.80 0.70 0.68 0.64 0.85 0.54 17.33%
  YoY % 76.25% 14.29% 2.94% 6.25% -24.71% 57.41% -
  Horiz. % 261.11% 148.15% 129.63% 125.93% 118.52% 157.41% 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.
 


 

1959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.780.00 
 UCREST 0.1350.00 
 PINEAPP 0.3250.00 
 PUC 0.0650.00 
 WILLOW 0.4150.00 
 IRIS 0.1650.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.820.00 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
7. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
8. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
Partners & Brokers