Highlights

[PTARAS] YoY Quarter Result on 2010-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 04-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     15.42%    YoY -     82.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 43,380 43,686 38,599 23,212 31,890 41,301 34,340 3.97%
  YoY % -0.70% 13.18% 66.29% -27.21% -22.79% 20.27% -
  Horiz. % 126.32% 127.22% 112.40% 67.59% 92.87% 120.27% 100.00%
PBT 14,130 18,866 14,786 9,896 6,288 2,104 10,081 5.78%
  YoY % -25.10% 27.59% 49.41% 57.38% 198.86% -79.13% -
  Horiz. % 140.16% 187.14% 146.67% 98.16% 62.37% 20.87% 100.00%
Tax -3,586 -4,555 -2,654 -1,095 -1,474 -1,587 -2,131 9.05%
  YoY % 21.27% -71.63% -142.37% 25.71% 7.12% 25.53% -
  Horiz. % 168.28% 213.75% 124.54% 51.38% 69.17% 74.47% 100.00%
NP 10,544 14,311 12,132 8,801 4,814 517 7,950 4.81%
  YoY % -26.32% 17.96% 37.85% 82.82% 831.14% -93.50% -
  Horiz. % 132.63% 180.01% 152.60% 110.70% 60.55% 6.50% 100.00%
NP to SH 10,544 14,311 12,132 8,801 4,814 517 7,950 4.81%
  YoY % -26.32% 17.96% 37.85% 82.82% 831.14% -93.50% -
  Horiz. % 132.63% 180.01% 152.60% 110.70% 60.55% 6.50% 100.00%
Tax Rate 25.38 % 24.14 % 17.95 % 11.07 % 23.44 % 75.43 % 21.14 % 3.09%
  YoY % 5.14% 34.48% 62.15% -52.77% -68.92% 256.81% -
  Horiz. % 120.06% 114.19% 84.91% 52.37% 110.88% 356.81% 100.00%
Total Cost 32,836 29,375 26,467 14,411 27,076 40,784 26,390 3.71%
  YoY % 11.78% 10.99% 83.66% -46.78% -33.61% 54.54% -
  Horiz. % 124.43% 111.31% 100.29% 54.61% 102.60% 154.54% 100.00%
Net Worth 282,770 251,042 217,918 199,222 180,524 185,258 161,409 9.79%
  YoY % 12.64% 15.20% 9.38% 10.36% -2.55% 14.78% -
  Horiz. % 175.19% 155.53% 135.01% 123.43% 111.84% 114.78% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 282,770 251,042 217,918 199,222 180,524 185,258 161,409 9.79%
  YoY % 12.64% 15.20% 9.38% 10.36% -2.55% 14.78% -
  Horiz. % 175.19% 155.53% 135.01% 123.43% 111.84% 114.78% 100.00%
NOSH 79,878 79,949 79,823 80,009 80,233 86,166 80,303 -0.09%
  YoY % -0.09% 0.16% -0.23% -0.28% -6.89% 7.30% -
  Horiz. % 99.47% 99.56% 99.40% 99.63% 99.91% 107.30% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 24.31 % 32.76 % 31.43 % 37.92 % 15.10 % 1.25 % 23.15 % 0.82%
  YoY % -25.79% 4.23% -17.11% 151.13% 1,108.00% -94.60% -
  Horiz. % 105.01% 141.51% 135.77% 163.80% 65.23% 5.40% 100.00%
ROE 3.73 % 5.70 % 5.57 % 4.42 % 2.67 % 0.28 % 4.93 % -4.54%
  YoY % -34.56% 2.33% 26.02% 65.54% 853.57% -94.32% -
  Horiz. % 75.66% 115.62% 112.98% 89.66% 54.16% 5.68% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 54.31 54.64 48.36 29.01 39.75 47.93 42.76 4.06%
  YoY % -0.60% 12.99% 66.70% -27.02% -17.07% 12.09% -
  Horiz. % 127.01% 127.78% 113.10% 67.84% 92.96% 112.09% 100.00%
EPS 13.20 17.90 15.20 11.00 6.00 0.60 9.90 4.91%
  YoY % -26.26% 17.76% 38.18% 83.33% 900.00% -93.94% -
  Horiz. % 133.33% 180.81% 153.54% 111.11% 60.61% 6.06% 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 3.5400 3.1400 2.7300 2.4900 2.2500 2.1500 2.0100 9.88%
  YoY % 12.74% 15.02% 9.64% 10.67% 4.65% 6.97% -
  Horiz. % 176.12% 156.22% 135.82% 123.88% 111.94% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 26.15 26.34 23.27 13.99 19.23 24.90 20.70 3.97%
  YoY % -0.72% 13.19% 66.33% -27.25% -22.77% 20.29% -
  Horiz. % 126.33% 127.25% 112.42% 67.58% 92.90% 120.29% 100.00%
EPS 6.36 8.63 7.31 5.31 2.90 0.31 4.79 4.83%
  YoY % -26.30% 18.06% 37.66% 83.10% 835.48% -93.53% -
  Horiz. % 132.78% 180.17% 152.61% 110.86% 60.54% 6.47% 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 1.7048 1.5135 1.3138 1.2011 1.0884 1.1169 0.9731 9.79%
  YoY % 12.64% 15.20% 9.38% 10.35% -2.55% 14.78% -
  Horiz. % 175.19% 155.53% 135.01% 123.43% 111.85% 114.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.8600 3.0200 2.3600 1.8300 1.4100 1.3000 1.9100 -
P/RPS 10.79 5.53 4.88 6.31 3.55 2.71 4.47 15.81%
  YoY % 95.12% 13.32% -22.66% 77.75% 31.00% -39.37% -
  Horiz. % 241.39% 123.71% 109.17% 141.16% 79.42% 60.63% 100.00%
P/EPS 44.39 16.87 15.53 16.64 23.50 216.67 19.29 14.89%
  YoY % 163.13% 8.63% -6.67% -29.19% -89.15% 1,023.22% -
  Horiz. % 230.12% 87.45% 80.51% 86.26% 121.82% 1,123.22% 100.00%
EY 2.25 5.93 6.44 6.01 4.26 0.46 5.18 -12.96%
  YoY % -62.06% -7.92% 7.15% 41.08% 826.09% -91.12% -
  Horiz. % 43.44% 114.48% 124.32% 116.02% 82.24% 8.88% 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 1.66 0.96 0.86 0.73 0.63 0.60 0.95 9.74%
  YoY % 72.92% 11.63% 17.81% 15.87% 5.00% -36.84% -
  Horiz. % 174.74% 101.05% 90.53% 76.84% 66.32% 63.16% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 15/11/13 08/11/12 28/10/11 04/11/10 06/11/09 07/11/08 02/11/07 -
Price 6.3000 3.1600 2.3800 2.0300 1.4800 1.1400 1.9600 -
P/RPS 11.60 5.78 4.92 7.00 3.72 2.38 4.58 16.74%
  YoY % 100.69% 17.48% -29.71% 88.17% 56.30% -48.03% -
  Horiz. % 253.28% 126.20% 107.42% 152.84% 81.22% 51.97% 100.00%
P/EPS 47.73 17.65 15.66 18.45 24.67 190.00 19.80 15.78%
  YoY % 170.42% 12.71% -15.12% -25.21% -87.02% 859.60% -
  Horiz. % 241.06% 89.14% 79.09% 93.18% 124.60% 959.60% 100.00%
EY 2.10 5.66 6.39 5.42 4.05 0.53 5.05 -13.59%
  YoY % -62.90% -11.42% 17.90% 33.83% 664.15% -89.50% -
  Horiz. % 41.58% 112.08% 126.53% 107.33% 80.20% 10.50% 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 1.78 1.01 0.87 0.82 0.66 0.53 0.98 10.45%
  YoY % 76.24% 16.09% 6.10% 24.24% 24.53% -45.92% -
  Horiz. % 181.63% 103.06% 88.78% 83.67% 67.35% 54.08% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers