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 - 166,384
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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers