Highlights

[PTARAS] YoY Quarter Result on 2010-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     5.19%    YoY -     -6.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 42,434 45,064 31,429 26,354 29,411 44,279 36,244 2.66%
  YoY % -5.84% 43.38% 19.26% -10.39% -33.58% 22.17% -
  Horiz. % 117.08% 124.34% 86.72% 72.71% 81.15% 122.17% 100.00%
PBT 17,645 10,992 6,734 5,643 6,109 10,349 5,734 20.58%
  YoY % 60.53% 63.23% 19.33% -7.63% -40.97% 80.48% -
  Horiz. % 307.73% 191.70% 117.44% 98.41% 106.54% 180.48% 100.00%
Tax -3,832 -2,039 -1,502 -1,389 -1,539 -2,728 -1,015 24.76%
  YoY % -87.94% -35.75% -8.14% 9.75% 43.59% -168.77% -
  Horiz. % 377.54% 200.89% 147.98% 136.85% 151.63% 268.77% 100.00%
NP 13,813 8,953 5,232 4,254 4,570 7,621 4,719 19.58%
  YoY % 54.28% 71.12% 22.99% -6.91% -40.03% 61.50% -
  Horiz. % 292.71% 189.72% 110.87% 90.15% 96.84% 161.50% 100.00%
NP to SH 13,813 8,953 5,232 4,254 4,570 7,621 4,719 19.58%
  YoY % 54.28% 71.12% 22.99% -6.91% -40.03% 61.50% -
  Horiz. % 292.71% 189.72% 110.87% 90.15% 96.84% 161.50% 100.00%
Tax Rate 21.72 % 18.55 % 22.30 % 24.61 % 25.19 % 26.36 % 17.70 % 3.47%
  YoY % 17.09% -16.82% -9.39% -2.30% -4.44% 48.93% -
  Horiz. % 122.71% 104.80% 125.99% 139.04% 142.32% 148.93% 100.00%
Total Cost 28,621 36,111 26,197 22,100 24,841 36,658 31,525 -1.60%
  YoY % -20.74% 37.84% 18.54% -11.03% -32.24% 16.28% -
  Horiz. % 90.79% 114.55% 83.10% 70.10% 78.80% 116.28% 100.00%
Net Worth 266,678 161,041 210,889 183,002 169,170 169,266 147,968 10.31%
  YoY % 65.60% -23.64% 15.24% 8.18% -0.06% 14.39% -
  Horiz. % 180.23% 108.83% 142.52% 123.68% 114.33% 114.39% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 7,984 6,039 - - - - - -
  YoY % 32.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.21% 100.00% - - - - -
Div Payout % 57.80 % 67.45 % - % - % - % - % - % -
  YoY % -14.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.69% 100.00% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 266,678 161,041 210,889 183,002 169,170 169,266 147,968 10.31%
  YoY % 65.60% -23.64% 15.24% 8.18% -0.06% 14.39% -
  Horiz. % 180.23% 108.83% 142.52% 123.68% 114.33% 114.39% 100.00%
NOSH 79,843 80,520 80,492 80,264 80,175 80,221 79,983 -0.03%
  YoY % -0.84% 0.04% 0.28% 0.11% -0.06% 0.30% -
  Horiz. % 99.83% 100.67% 100.64% 100.35% 100.24% 100.30% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 32.55 % 19.87 % 16.65 % 16.14 % 15.54 % 17.21 % 13.02 % 16.48%
  YoY % 63.81% 19.34% 3.16% 3.86% -9.70% 32.18% -
  Horiz. % 250.00% 152.61% 127.88% 123.96% 119.35% 132.18% 100.00%
ROE 5.18 % 5.56 % 2.48 % 2.32 % 2.70 % 4.50 % 3.19 % 8.41%
  YoY % -6.83% 124.19% 6.90% -14.07% -40.00% 41.07% -
  Horiz. % 162.38% 174.29% 77.74% 72.73% 84.64% 141.07% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 53.15 55.97 39.05 32.83 36.68 55.20 45.31 2.69%
  YoY % -5.04% 43.33% 18.95% -10.50% -33.55% 21.83% -
  Horiz. % 117.30% 123.53% 86.18% 72.46% 80.95% 121.83% 100.00%
EPS 17.30 11.20 6.50 5.30 5.70 9.50 5.90 19.62%
  YoY % 54.46% 72.31% 22.64% -7.02% -40.00% 61.02% -
  Horiz. % 293.22% 189.83% 110.17% 89.83% 96.61% 161.02% 100.00%
DPS 10.00 7.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% - - - - -
NAPS 3.3400 2.0000 2.6200 2.2800 2.1100 2.1100 1.8500 10.34%
  YoY % 67.00% -23.66% 14.91% 8.06% 0.00% 14.05% -
  Horiz. % 180.54% 108.11% 141.62% 123.24% 114.05% 114.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 25.58 27.17 18.95 15.89 17.73 26.70 21.85 2.66%
  YoY % -5.85% 43.38% 19.26% -10.38% -33.60% 22.20% -
  Horiz. % 117.07% 124.35% 86.73% 72.72% 81.14% 122.20% 100.00%
EPS 8.33 5.40 3.15 2.56 2.76 4.59 2.85 19.55%
  YoY % 54.26% 71.43% 23.05% -7.25% -39.87% 61.05% -
  Horiz. % 292.28% 189.47% 110.53% 89.82% 96.84% 161.05% 100.00%
DPS 4.81 3.64 0.00 0.00 0.00 0.00 0.00 -
  YoY % 32.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.14% 100.00% - - - - -
NAPS 1.6078 0.9709 1.2715 1.1033 1.0199 1.0205 0.8921 10.31%
  YoY % 65.60% -23.64% 15.25% 8.18% -0.06% 14.39% -
  Horiz. % 180.23% 108.83% 142.53% 123.67% 114.33% 114.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.9600 2.5800 2.0700 1.6000 1.1000 1.6200 1.3600 -
P/RPS 5.57 4.61 5.30 4.87 3.00 2.93 3.00 10.85%
  YoY % 20.82% -13.02% 8.83% 62.33% 2.39% -2.33% -
  Horiz. % 185.67% 153.67% 176.67% 162.33% 100.00% 97.67% 100.00%
P/EPS 17.11 23.20 31.85 30.19 19.30 17.05 23.05 -4.84%
  YoY % -26.25% -27.16% 5.50% 56.42% 13.20% -26.03% -
  Horiz. % 74.23% 100.65% 138.18% 130.98% 83.73% 73.97% 100.00%
EY 5.84 4.31 3.14 3.31 5.18 5.86 4.34 5.07%
  YoY % 35.50% 37.26% -5.14% -36.10% -11.60% 35.02% -
  Horiz. % 134.56% 99.31% 72.35% 76.27% 119.35% 135.02% 100.00%
DY 3.38 2.91 0.00 0.00 0.00 0.00 0.00 -
  YoY % 16.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.15% 100.00% - - - - -
P/NAPS 0.89 1.29 0.79 0.70 0.52 0.77 0.74 3.12%
  YoY % -31.01% 63.29% 12.86% 34.62% -32.47% 4.05% -
  Horiz. % 120.27% 174.32% 106.76% 94.59% 70.27% 104.05% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 18/05/12 06/05/11 07/05/10 08/05/09 09/05/08 11/05/07 -
Price 3.7700 2.7900 2.3100 1.5800 1.2500 1.5300 1.5000 -
P/RPS 7.09 4.99 5.92 4.81 3.41 2.77 3.31 13.52%
  YoY % 42.08% -15.71% 23.08% 41.06% 23.10% -16.31% -
  Horiz. % 214.20% 150.76% 178.85% 145.32% 103.02% 83.69% 100.00%
P/EPS 21.79 25.09 35.54 29.81 21.93 16.11 25.42 -2.53%
  YoY % -13.15% -29.40% 19.22% 35.93% 36.13% -36.62% -
  Horiz. % 85.72% 98.70% 139.81% 117.27% 86.27% 63.38% 100.00%
EY 4.59 3.99 2.81 3.35 4.56 6.21 3.93 2.62%
  YoY % 15.04% 41.99% -16.12% -26.54% -26.57% 58.02% -
  Horiz. % 116.79% 101.53% 71.50% 85.24% 116.03% 158.02% 100.00%
DY 2.65 2.69 0.00 0.00 0.00 0.00 0.00 -
  YoY % -1.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.51% 100.00% - - - - -
P/NAPS 1.13 1.40 0.88 0.69 0.59 0.73 0.81 5.70%
  YoY % -19.29% 59.09% 27.54% 16.95% -19.18% -9.88% -
  Horiz. % 139.51% 172.84% 108.64% 85.19% 72.84% 90.12% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers