Highlights

[PTARAS] YoY Quarter Result on 2007-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 11-May-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Mar-2007  [#3]
Profit Trend QoQ -     -29.72%    YoY -     73.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 26,354 29,411 44,279 36,244 18,133 26,854 22,069 3.00%
  YoY % -10.39% -33.58% 22.17% 99.88% -32.48% 21.68% -
  Horiz. % 119.42% 133.27% 200.64% 164.23% 82.17% 121.68% 100.00%
PBT 5,643 6,109 10,349 5,734 3,267 4,059 1,813 20.82%
  YoY % -7.63% -40.97% 80.48% 75.51% -19.51% 123.88% -
  Horiz. % 311.25% 336.96% 570.82% 316.27% 180.20% 223.88% 100.00%
Tax -1,389 -1,539 -2,728 -1,015 -551 -923 -256 32.54%
  YoY % 9.75% 43.59% -168.77% -84.21% 40.30% -260.55% -
  Horiz. % 542.58% 601.17% 1,065.62% 396.48% 215.23% 360.55% 100.00%
NP 4,254 4,570 7,621 4,719 2,716 3,136 1,557 18.23%
  YoY % -6.91% -40.03% 61.50% 73.75% -13.39% 101.41% -
  Horiz. % 273.22% 293.51% 489.47% 303.08% 174.44% 201.41% 100.00%
NP to SH 4,254 4,570 7,621 4,719 2,716 3,136 1,557 18.23%
  YoY % -6.91% -40.03% 61.50% 73.75% -13.39% 101.41% -
  Horiz. % 273.22% 293.51% 489.47% 303.08% 174.44% 201.41% 100.00%
Tax Rate 24.61 % 25.19 % 26.36 % 17.70 % 16.87 % 22.74 % 14.12 % 9.70%
  YoY % -2.30% -4.44% 48.93% 4.92% -25.81% 61.05% -
  Horiz. % 174.29% 178.40% 186.69% 125.35% 119.48% 161.05% 100.00%
Total Cost 22,100 24,841 36,658 31,525 15,417 23,718 20,512 1.25%
  YoY % -11.03% -32.24% 16.28% 104.48% -35.00% 15.63% -
  Horiz. % 107.74% 121.10% 178.71% 153.69% 75.16% 115.63% 100.00%
Net Worth 183,002 169,170 169,266 147,968 130,640 122,279 114,688 8.10%
  YoY % 8.18% -0.06% 14.39% 13.26% 6.84% 6.62% -
  Horiz. % 159.56% 147.50% 147.59% 129.02% 113.91% 106.62% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 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
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 183,002 169,170 169,266 147,968 130,640 122,279 114,688 8.10%
  YoY % 8.18% -0.06% 14.39% 13.26% 6.84% 6.62% -
  Horiz. % 159.56% 147.50% 147.59% 129.02% 113.91% 106.62% 100.00%
NOSH 80,264 80,175 80,221 79,983 80,117 79,999 80,257 0.00%
  YoY % 0.11% -0.06% 0.30% -0.17% 0.15% -0.32% -
  Horiz. % 100.01% 99.90% 99.95% 99.66% 99.83% 99.68% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.14 % 15.54 % 17.21 % 13.02 % 14.98 % 11.68 % 7.06 % 14.77%
  YoY % 3.86% -9.70% 32.18% -13.08% 28.25% 65.44% -
  Horiz. % 228.61% 220.11% 243.77% 184.42% 212.18% 165.44% 100.00%
ROE 2.32 % 2.70 % 4.50 % 3.19 % 2.08 % 2.56 % 1.36 % 9.31%
  YoY % -14.07% -40.00% 41.07% 53.37% -18.75% 88.24% -
  Horiz. % 170.59% 198.53% 330.88% 234.56% 152.94% 188.24% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 32.83 36.68 55.20 45.31 22.63 33.57 27.50 3.00%
  YoY % -10.50% -33.55% 21.83% 100.22% -32.59% 22.07% -
  Horiz. % 119.38% 133.38% 200.73% 164.76% 82.29% 122.07% 100.00%
EPS 5.30 5.70 9.50 5.90 3.39 3.92 1.94 18.23%
  YoY % -7.02% -40.00% 61.02% 74.04% -13.52% 102.06% -
  Horiz. % 273.20% 293.81% 489.69% 304.12% 174.74% 202.06% 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 2.2800 2.1100 2.1100 1.8500 1.6306 1.5285 1.4290 8.09%
  YoY % 8.06% 0.00% 14.05% 13.46% 6.68% 6.96% -
  Horiz. % 159.55% 147.66% 147.66% 129.46% 114.11% 106.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.89 17.73 26.70 21.85 10.93 16.19 13.31 3.00%
  YoY % -10.38% -33.60% 22.20% 99.91% -32.49% 21.64% -
  Horiz. % 119.38% 133.21% 200.60% 164.16% 82.12% 121.64% 100.00%
EPS 2.56 2.76 4.59 2.85 1.64 1.89 0.94 18.16%
  YoY % -7.25% -39.87% 61.05% 73.78% -13.23% 101.06% -
  Horiz. % 272.34% 293.62% 488.30% 303.19% 174.47% 201.06% 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 1.1033 1.0199 1.0205 0.8921 0.7876 0.7372 0.6915 8.09%
  YoY % 8.18% -0.06% 14.39% 13.27% 6.84% 6.61% -
  Horiz. % 159.55% 147.49% 147.58% 129.01% 113.90% 106.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.6000 1.1000 1.6200 1.3600 0.8900 0.9400 1.1400 -
P/RPS 4.87 3.00 2.93 3.00 3.93 2.80 4.15 2.70%
  YoY % 62.33% 2.39% -2.33% -23.66% 40.36% -32.53% -
  Horiz. % 117.35% 72.29% 70.60% 72.29% 94.70% 67.47% 100.00%
P/EPS 30.19 19.30 17.05 23.05 26.25 23.98 58.76 -10.50%
  YoY % 56.42% 13.20% -26.03% -12.19% 9.47% -59.19% -
  Horiz. % 51.38% 32.85% 29.02% 39.23% 44.67% 40.81% 100.00%
EY 3.31 5.18 5.86 4.34 3.81 4.17 1.70 11.74%
  YoY % -36.10% -11.60% 35.02% 13.91% -8.63% 145.29% -
  Horiz. % 194.71% 304.71% 344.71% 255.29% 224.12% 245.29% 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 0.70 0.52 0.77 0.74 0.55 0.61 0.80 -2.20%
  YoY % 34.62% -32.47% 4.05% 34.55% -9.84% -23.75% -
  Horiz. % 87.50% 65.00% 96.25% 92.50% 68.75% 76.25% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 07/05/10 08/05/09 09/05/08 11/05/07 11/05/06 13/05/05 14/05/04 -
Price 1.5800 1.2500 1.5300 1.5000 0.9000 0.9500 1.0100 -
P/RPS 4.81 3.41 2.77 3.31 3.98 2.83 3.67 4.61%
  YoY % 41.06% 23.10% -16.31% -16.83% 40.64% -22.89% -
  Horiz. % 131.06% 92.92% 75.48% 90.19% 108.45% 77.11% 100.00%
P/EPS 29.81 21.93 16.11 25.42 26.55 24.23 52.06 -8.87%
  YoY % 35.93% 36.13% -36.62% -4.26% 9.57% -53.46% -
  Horiz. % 57.26% 42.12% 30.95% 48.83% 51.00% 46.54% 100.00%
EY 3.35 4.56 6.21 3.93 3.77 4.13 1.92 9.72%
  YoY % -26.54% -26.57% 58.02% 4.24% -8.72% 115.10% -
  Horiz. % 174.48% 237.50% 323.44% 204.69% 196.35% 215.10% 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 0.69 0.59 0.73 0.81 0.55 0.62 0.71 -0.47%
  YoY % 16.95% -19.18% -9.88% 47.27% -11.29% -12.68% -
  Horiz. % 97.18% 83.10% 102.82% 114.08% 77.46% 87.32% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers