Highlights

[PTARAS] YoY Quarter Result on 2008-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 09-May-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Mar-2008  [#3]
Profit Trend QoQ -     21.18%    YoY -     61.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 31,429 26,354 29,411 44,279 36,244 18,133 26,854 2.66%
  YoY % 19.26% -10.39% -33.58% 22.17% 99.88% -32.48% -
  Horiz. % 117.04% 98.14% 109.52% 164.89% 134.97% 67.52% 100.00%
PBT 6,734 5,643 6,109 10,349 5,734 3,267 4,059 8.80%
  YoY % 19.33% -7.63% -40.97% 80.48% 75.51% -19.51% -
  Horiz. % 165.90% 139.02% 150.51% 254.96% 141.27% 80.49% 100.00%
Tax -1,502 -1,389 -1,539 -2,728 -1,015 -551 -923 8.45%
  YoY % -8.14% 9.75% 43.59% -168.77% -84.21% 40.30% -
  Horiz. % 162.73% 150.49% 166.74% 295.56% 109.97% 59.70% 100.00%
NP 5,232 4,254 4,570 7,621 4,719 2,716 3,136 8.90%
  YoY % 22.99% -6.91% -40.03% 61.50% 73.75% -13.39% -
  Horiz. % 166.84% 135.65% 145.73% 243.02% 150.48% 86.61% 100.00%
NP to SH 5,232 4,254 4,570 7,621 4,719 2,716 3,136 8.90%
  YoY % 22.99% -6.91% -40.03% 61.50% 73.75% -13.39% -
  Horiz. % 166.84% 135.65% 145.73% 243.02% 150.48% 86.61% 100.00%
Tax Rate 22.30 % 24.61 % 25.19 % 26.36 % 17.70 % 16.87 % 22.74 % -0.32%
  YoY % -9.39% -2.30% -4.44% 48.93% 4.92% -25.81% -
  Horiz. % 98.07% 108.22% 110.77% 115.92% 77.84% 74.19% 100.00%
Total Cost 26,197 22,100 24,841 36,658 31,525 15,417 23,718 1.67%
  YoY % 18.54% -11.03% -32.24% 16.28% 104.48% -35.00% -
  Horiz. % 110.45% 93.18% 104.73% 154.56% 132.92% 65.00% 100.00%
Net Worth 210,889 183,002 169,170 169,266 147,968 130,640 122,279 9.50%
  YoY % 15.24% 8.18% -0.06% 14.39% 13.26% 6.84% -
  Horiz. % 172.46% 149.66% 138.35% 138.43% 121.01% 106.84% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 210,889 183,002 169,170 169,266 147,968 130,640 122,279 9.50%
  YoY % 15.24% 8.18% -0.06% 14.39% 13.26% 6.84% -
  Horiz. % 172.46% 149.66% 138.35% 138.43% 121.01% 106.84% 100.00%
NOSH 80,492 80,264 80,175 80,221 79,983 80,117 79,999 0.10%
  YoY % 0.28% 0.11% -0.06% 0.30% -0.17% 0.15% -
  Horiz. % 100.62% 100.33% 100.22% 100.28% 99.98% 100.15% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 16.65 % 16.14 % 15.54 % 17.21 % 13.02 % 14.98 % 11.68 % 6.08%
  YoY % 3.16% 3.86% -9.70% 32.18% -13.08% 28.25% -
  Horiz. % 142.55% 138.18% 133.05% 147.35% 111.47% 128.25% 100.00%
ROE 2.48 % 2.32 % 2.70 % 4.50 % 3.19 % 2.08 % 2.56 % -0.53%
  YoY % 6.90% -14.07% -40.00% 41.07% 53.37% -18.75% -
  Horiz. % 96.88% 90.62% 105.47% 175.78% 124.61% 81.25% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 39.05 32.83 36.68 55.20 45.31 22.63 33.57 2.55%
  YoY % 18.95% -10.50% -33.55% 21.83% 100.22% -32.59% -
  Horiz. % 116.32% 97.80% 109.26% 164.43% 134.97% 67.41% 100.00%
EPS 6.50 5.30 5.70 9.50 5.90 3.39 3.92 8.79%
  YoY % 22.64% -7.02% -40.00% 61.02% 74.04% -13.52% -
  Horiz. % 165.82% 135.20% 145.41% 242.35% 150.51% 86.48% 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 2.6200 2.2800 2.1100 2.1100 1.8500 1.6306 1.5285 9.39%
  YoY % 14.91% 8.06% 0.00% 14.05% 13.46% 6.68% -
  Horiz. % 171.41% 149.17% 138.04% 138.04% 121.03% 106.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 18.95 15.89 17.73 26.70 21.85 10.93 16.19 2.66%
  YoY % 19.26% -10.38% -33.60% 22.20% 99.91% -32.49% -
  Horiz. % 117.05% 98.15% 109.51% 164.92% 134.96% 67.51% 100.00%
EPS 3.15 2.56 2.76 4.59 2.85 1.64 1.89 8.88%
  YoY % 23.05% -7.25% -39.87% 61.05% 73.78% -13.23% -
  Horiz. % 166.67% 135.45% 146.03% 242.86% 150.79% 86.77% 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 1.2715 1.1033 1.0199 1.0205 0.8921 0.7876 0.7372 9.51%
  YoY % 15.25% 8.18% -0.06% 14.39% 13.27% 6.84% -
  Horiz. % 172.48% 149.66% 138.35% 138.43% 121.01% 106.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.0700 1.6000 1.1000 1.6200 1.3600 0.8900 0.9400 -
P/RPS 5.30 4.87 3.00 2.93 3.00 3.93 2.80 11.22%
  YoY % 8.83% 62.33% 2.39% -2.33% -23.66% 40.36% -
  Horiz. % 189.29% 173.93% 107.14% 104.64% 107.14% 140.36% 100.00%
P/EPS 31.85 30.19 19.30 17.05 23.05 26.25 23.98 4.84%
  YoY % 5.50% 56.42% 13.20% -26.03% -12.19% 9.47% -
  Horiz. % 132.82% 125.90% 80.48% 71.10% 96.12% 109.47% 100.00%
EY 3.14 3.31 5.18 5.86 4.34 3.81 4.17 -4.62%
  YoY % -5.14% -36.10% -11.60% 35.02% 13.91% -8.63% -
  Horiz. % 75.30% 79.38% 124.22% 140.53% 104.08% 91.37% 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 0.79 0.70 0.52 0.77 0.74 0.55 0.61 4.40%
  YoY % 12.86% 34.62% -32.47% 4.05% 34.55% -9.84% -
  Horiz. % 129.51% 114.75% 85.25% 126.23% 121.31% 90.16% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 06/05/11 07/05/10 08/05/09 09/05/08 11/05/07 11/05/06 13/05/05 -
Price 2.3100 1.5800 1.2500 1.5300 1.5000 0.9000 0.9500 -
P/RPS 5.92 4.81 3.41 2.77 3.31 3.98 2.83 13.08%
  YoY % 23.08% 41.06% 23.10% -16.31% -16.83% 40.64% -
  Horiz. % 209.19% 169.96% 120.49% 97.88% 116.96% 140.64% 100.00%
P/EPS 35.54 29.81 21.93 16.11 25.42 26.55 24.23 6.59%
  YoY % 19.22% 35.93% 36.13% -36.62% -4.26% 9.57% -
  Horiz. % 146.68% 123.03% 90.51% 66.49% 104.91% 109.57% 100.00%
EY 2.81 3.35 4.56 6.21 3.93 3.77 4.13 -6.21%
  YoY % -16.12% -26.54% -26.57% 58.02% 4.24% -8.72% -
  Horiz. % 68.04% 81.11% 110.41% 150.36% 95.16% 91.28% 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 0.88 0.69 0.59 0.73 0.81 0.55 0.62 6.01%
  YoY % 27.54% 16.95% -19.18% -9.88% 47.27% -11.29% -
  Horiz. % 141.94% 111.29% 95.16% 117.74% 130.65% 88.71% 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.
 


 

126  228  475  1467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 LONBISC 0.10+0.01 
Partners & Brokers