Highlights

[PTARAS] YoY Quarter Result on 2009-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 08-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     3,051.72%    YoY -     -40.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 45,064 31,429 26,354 29,411 44,279 36,244 18,133 16.37%
  YoY % 43.38% 19.26% -10.39% -33.58% 22.17% 99.88% -
  Horiz. % 248.52% 173.32% 145.34% 162.20% 244.19% 199.88% 100.00%
PBT 10,992 6,734 5,643 6,109 10,349 5,734 3,267 22.39%
  YoY % 63.23% 19.33% -7.63% -40.97% 80.48% 75.51% -
  Horiz. % 336.46% 206.12% 172.73% 186.99% 316.77% 175.51% 100.00%
Tax -2,039 -1,502 -1,389 -1,539 -2,728 -1,015 -551 24.34%
  YoY % -35.75% -8.14% 9.75% 43.59% -168.77% -84.21% -
  Horiz. % 370.05% 272.60% 252.09% 279.31% 495.10% 184.21% 100.00%
NP 8,953 5,232 4,254 4,570 7,621 4,719 2,716 21.97%
  YoY % 71.12% 22.99% -6.91% -40.03% 61.50% 73.75% -
  Horiz. % 329.64% 192.64% 156.63% 168.26% 280.60% 173.75% 100.00%
NP to SH 8,953 5,232 4,254 4,570 7,621 4,719 2,716 21.97%
  YoY % 71.12% 22.99% -6.91% -40.03% 61.50% 73.75% -
  Horiz. % 329.64% 192.64% 156.63% 168.26% 280.60% 173.75% 100.00%
Tax Rate 18.55 % 22.30 % 24.61 % 25.19 % 26.36 % 17.70 % 16.87 % 1.59%
  YoY % -16.82% -9.39% -2.30% -4.44% 48.93% 4.92% -
  Horiz. % 109.96% 132.19% 145.88% 149.32% 156.25% 104.92% 100.00%
Total Cost 36,111 26,197 22,100 24,841 36,658 31,525 15,417 15.23%
  YoY % 37.84% 18.54% -11.03% -32.24% 16.28% 104.48% -
  Horiz. % 234.23% 169.92% 143.35% 161.13% 237.78% 204.48% 100.00%
Net Worth 161,041 210,889 183,002 169,170 169,266 147,968 130,640 3.55%
  YoY % -23.64% 15.24% 8.18% -0.06% 14.39% 13.26% -
  Horiz. % 123.27% 161.43% 140.08% 129.49% 129.57% 113.26% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 6,039 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 67.45 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 161,041 210,889 183,002 169,170 169,266 147,968 130,640 3.55%
  YoY % -23.64% 15.24% 8.18% -0.06% 14.39% 13.26% -
  Horiz. % 123.27% 161.43% 140.08% 129.49% 129.57% 113.26% 100.00%
NOSH 80,520 80,492 80,264 80,175 80,221 79,983 80,117 0.08%
  YoY % 0.04% 0.28% 0.11% -0.06% 0.30% -0.17% -
  Horiz. % 100.50% 100.47% 100.18% 100.07% 100.13% 99.83% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 19.87 % 16.65 % 16.14 % 15.54 % 17.21 % 13.02 % 14.98 % 4.82%
  YoY % 19.34% 3.16% 3.86% -9.70% 32.18% -13.08% -
  Horiz. % 132.64% 111.15% 107.74% 103.74% 114.89% 86.92% 100.00%
ROE 5.56 % 2.48 % 2.32 % 2.70 % 4.50 % 3.19 % 2.08 % 17.79%
  YoY % 124.19% 6.90% -14.07% -40.00% 41.07% 53.37% -
  Horiz. % 267.31% 119.23% 111.54% 129.81% 216.35% 153.37% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 55.97 39.05 32.83 36.68 55.20 45.31 22.63 16.27%
  YoY % 43.33% 18.95% -10.50% -33.55% 21.83% 100.22% -
  Horiz. % 247.33% 172.56% 145.07% 162.09% 243.92% 200.22% 100.00%
EPS 11.20 6.50 5.30 5.70 9.50 5.90 3.39 22.02%
  YoY % 72.31% 22.64% -7.02% -40.00% 61.02% 74.04% -
  Horiz. % 330.38% 191.74% 156.34% 168.14% 280.24% 174.04% 100.00%
DPS 7.50 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. % 100.00% - - - - - -
NAPS 2.0000 2.6200 2.2800 2.1100 2.1100 1.8500 1.6306 3.46%
  YoY % -23.66% 14.91% 8.06% 0.00% 14.05% 13.46% -
  Horiz. % 122.65% 160.68% 139.83% 129.40% 129.40% 113.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 27.17 18.95 15.89 17.73 26.70 21.85 10.93 16.37%
  YoY % 43.38% 19.26% -10.38% -33.60% 22.20% 99.91% -
  Horiz. % 248.58% 173.38% 145.38% 162.21% 244.28% 199.91% 100.00%
EPS 5.40 3.15 2.56 2.76 4.59 2.85 1.64 21.95%
  YoY % 71.43% 23.05% -7.25% -39.87% 61.05% 73.78% -
  Horiz. % 329.27% 192.07% 156.10% 168.29% 279.88% 173.78% 100.00%
DPS 3.64 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. % 100.00% - - - - - -
NAPS 0.9709 1.2715 1.1033 1.0199 1.0205 0.8921 0.7876 3.55%
  YoY % -23.64% 15.25% 8.18% -0.06% 14.39% 13.27% -
  Horiz. % 123.27% 161.44% 140.08% 129.49% 129.57% 113.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.5800 2.0700 1.6000 1.1000 1.6200 1.3600 0.8900 -
P/RPS 4.61 5.30 4.87 3.00 2.93 3.00 3.93 2.69%
  YoY % -13.02% 8.83% 62.33% 2.39% -2.33% -23.66% -
  Horiz. % 117.30% 134.86% 123.92% 76.34% 74.55% 76.34% 100.00%
P/EPS 23.20 31.85 30.19 19.30 17.05 23.05 26.25 -2.04%
  YoY % -27.16% 5.50% 56.42% 13.20% -26.03% -12.19% -
  Horiz. % 88.38% 121.33% 115.01% 73.52% 64.95% 87.81% 100.00%
EY 4.31 3.14 3.31 5.18 5.86 4.34 3.81 2.07%
  YoY % 37.26% -5.14% -36.10% -11.60% 35.02% 13.91% -
  Horiz. % 113.12% 82.41% 86.88% 135.96% 153.81% 113.91% 100.00%
DY 2.91 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. % 100.00% - - - - - -
P/NAPS 1.29 0.79 0.70 0.52 0.77 0.74 0.55 15.25%
  YoY % 63.29% 12.86% 34.62% -32.47% 4.05% 34.55% -
  Horiz. % 234.55% 143.64% 127.27% 94.55% 140.00% 134.55% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 06/05/11 07/05/10 08/05/09 09/05/08 11/05/07 11/05/06 -
Price 2.7900 2.3100 1.5800 1.2500 1.5300 1.5000 0.9000 -
P/RPS 4.99 5.92 4.81 3.41 2.77 3.31 3.98 3.84%
  YoY % -15.71% 23.08% 41.06% 23.10% -16.31% -16.83% -
  Horiz. % 125.38% 148.74% 120.85% 85.68% 69.60% 83.17% 100.00%
P/EPS 25.09 35.54 29.81 21.93 16.11 25.42 26.55 -0.94%
  YoY % -29.40% 19.22% 35.93% 36.13% -36.62% -4.26% -
  Horiz. % 94.50% 133.86% 112.28% 82.60% 60.68% 95.74% 100.00%
EY 3.99 2.81 3.35 4.56 6.21 3.93 3.77 0.95%
  YoY % 41.99% -16.12% -26.54% -26.57% 58.02% 4.24% -
  Horiz. % 105.84% 74.54% 88.86% 120.95% 164.72% 104.24% 100.00%
DY 2.69 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. % 100.00% - - - - - -
P/NAPS 1.40 0.88 0.69 0.59 0.73 0.81 0.55 16.83%
  YoY % 59.09% 27.54% 16.95% -19.18% -9.88% 47.27% -
  Horiz. % 254.55% 160.00% 125.45% 107.27% 132.73% 147.27% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. EPF stake buoys Top Glove's rise as Covid-19 cases climb gloveharicut
4. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS