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 - 165,864
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.
 


 

267  256  513  1245 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.15-0.005 
 CAREPLS 0.375-0.02 
 DGB 0.13+0.005 
 HSI-C7K 0.1950.00 
 SUPERMX 1.80-0.06 
 HSI-H8K 0.255-0.015 
 KNM 0.315-0.005 
 ARMADA 0.405-0.015 
 ALAM 0.165+0.01 
 PWORTH 0.025+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers