Highlights

[PTARAS] YoY Quarter Result on 2011-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -36.50%    YoY -     22.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 48,889 42,434 45,064 31,429 26,354 29,411 44,279 1.66%
  YoY % 15.21% -5.84% 43.38% 19.26% -10.39% -33.58% -
  Horiz. % 110.41% 95.83% 101.77% 70.98% 59.52% 66.42% 100.00%
PBT 13,681 17,645 10,992 6,734 5,643 6,109 10,349 4.76%
  YoY % -22.47% 60.53% 63.23% 19.33% -7.63% -40.97% -
  Horiz. % 132.20% 170.50% 106.21% 65.07% 54.53% 59.03% 100.00%
Tax -4,419 -3,832 -2,039 -1,502 -1,389 -1,539 -2,728 8.37%
  YoY % -15.32% -87.94% -35.75% -8.14% 9.75% 43.59% -
  Horiz. % 161.99% 140.47% 74.74% 55.06% 50.92% 56.41% 100.00%
NP 9,262 13,813 8,953 5,232 4,254 4,570 7,621 3.30%
  YoY % -32.95% 54.28% 71.12% 22.99% -6.91% -40.03% -
  Horiz. % 121.53% 181.25% 117.48% 68.65% 55.82% 59.97% 100.00%
NP to SH 9,262 13,813 8,953 5,232 4,254 4,570 7,621 3.30%
  YoY % -32.95% 54.28% 71.12% 22.99% -6.91% -40.03% -
  Horiz. % 121.53% 181.25% 117.48% 68.65% 55.82% 59.97% 100.00%
Tax Rate 32.30 % 21.72 % 18.55 % 22.30 % 24.61 % 25.19 % 26.36 % 3.44%
  YoY % 48.71% 17.09% -16.82% -9.39% -2.30% -4.44% -
  Horiz. % 122.53% 82.40% 70.37% 84.60% 93.36% 95.56% 100.00%
Total Cost 39,627 28,621 36,111 26,197 22,100 24,841 36,658 1.31%
  YoY % 38.45% -20.74% 37.84% 18.54% -11.03% -32.24% -
  Horiz. % 108.10% 78.08% 98.51% 71.46% 60.29% 67.76% 100.00%
Net Worth 300,216 266,678 161,041 210,889 183,002 169,170 169,266 10.02%
  YoY % 12.58% 65.60% -23.64% 15.24% 8.18% -0.06% -
  Horiz. % 177.36% 157.55% 95.14% 124.59% 108.11% 99.94% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 9,581 7,984 6,039 - - - - -
  YoY % 20.00% 32.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 158.66% 132.21% 100.00% - - - -
Div Payout % 103.45 % 57.80 % 67.45 % - % - % - % - % -
  YoY % 78.98% -14.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 153.37% 85.69% 100.00% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 300,216 266,678 161,041 210,889 183,002 169,170 169,266 10.02%
  YoY % 12.58% 65.60% -23.64% 15.24% 8.18% -0.06% -
  Horiz. % 177.36% 157.55% 95.14% 124.59% 108.11% 99.94% 100.00%
NOSH 159,689 79,843 80,520 80,492 80,264 80,175 80,221 12.15%
  YoY % 100.00% -0.84% 0.04% 0.28% 0.11% -0.06% -
  Horiz. % 199.06% 99.53% 100.37% 100.34% 100.05% 99.94% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 18.94 % 32.55 % 19.87 % 16.65 % 16.14 % 15.54 % 17.21 % 1.61%
  YoY % -41.81% 63.81% 19.34% 3.16% 3.86% -9.70% -
  Horiz. % 110.05% 189.13% 115.46% 96.75% 93.78% 90.30% 100.00%
ROE 3.09 % 5.18 % 5.56 % 2.48 % 2.32 % 2.70 % 4.50 % -6.07%
  YoY % -40.35% -6.83% 124.19% 6.90% -14.07% -40.00% -
  Horiz. % 68.67% 115.11% 123.56% 55.11% 51.56% 60.00% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 30.62 53.15 55.97 39.05 32.83 36.68 55.20 -9.35%
  YoY % -42.39% -5.04% 43.33% 18.95% -10.50% -33.55% -
  Horiz. % 55.47% 96.29% 101.39% 70.74% 59.47% 66.45% 100.00%
EPS 5.80 17.30 11.20 6.50 5.30 5.70 9.50 -7.89%
  YoY % -66.47% 54.46% 72.31% 22.64% -7.02% -40.00% -
  Horiz. % 61.05% 182.11% 117.89% 68.42% 55.79% 60.00% 100.00%
DPS 6.00 10.00 7.50 0.00 0.00 0.00 0.00 -
  YoY % -40.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 133.33% 100.00% - - - -
NAPS 1.8800 3.3400 2.0000 2.6200 2.2800 2.1100 2.1100 -1.90%
  YoY % -43.71% 67.00% -23.66% 14.91% 8.06% 0.00% -
  Horiz. % 89.10% 158.29% 94.79% 124.17% 108.06% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 29.48 25.58 27.17 18.95 15.89 17.73 26.70 1.66%
  YoY % 15.25% -5.85% 43.38% 19.26% -10.38% -33.60% -
  Horiz. % 110.41% 95.81% 101.76% 70.97% 59.51% 66.40% 100.00%
EPS 5.58 8.33 5.40 3.15 2.56 2.76 4.59 3.31%
  YoY % -33.01% 54.26% 71.43% 23.05% -7.25% -39.87% -
  Horiz. % 121.57% 181.48% 117.65% 68.63% 55.77% 60.13% 100.00%
DPS 5.78 4.81 3.64 0.00 0.00 0.00 0.00 -
  YoY % 20.17% 32.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 158.79% 132.14% 100.00% - - - -
NAPS 1.8100 1.6078 0.9709 1.2715 1.1033 1.0199 1.0205 10.02%
  YoY % 12.58% 65.60% -23.64% 15.25% 8.18% -0.06% -
  Horiz. % 177.36% 157.55% 95.14% 124.60% 108.11% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.0900 2.9600 2.5800 2.0700 1.6000 1.1000 1.6200 -
P/RPS 10.09 5.57 4.61 5.30 4.87 3.00 2.93 22.87%
  YoY % 81.15% 20.82% -13.02% 8.83% 62.33% 2.39% -
  Horiz. % 344.37% 190.10% 157.34% 180.89% 166.21% 102.39% 100.00%
P/EPS 53.28 17.11 23.20 31.85 30.19 19.30 17.05 20.90%
  YoY % 211.40% -26.25% -27.16% 5.50% 56.42% 13.20% -
  Horiz. % 312.49% 100.35% 136.07% 186.80% 177.07% 113.20% 100.00%
EY 1.88 5.84 4.31 3.14 3.31 5.18 5.86 -17.25%
  YoY % -67.81% 35.50% 37.26% -5.14% -36.10% -11.60% -
  Horiz. % 32.08% 99.66% 73.55% 53.58% 56.48% 88.40% 100.00%
DY 1.94 3.38 2.91 0.00 0.00 0.00 0.00 -
  YoY % -42.60% 16.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 116.15% 100.00% - - - -
P/NAPS 1.64 0.89 1.29 0.79 0.70 0.52 0.77 13.42%
  YoY % 84.27% -31.01% 63.29% 12.86% 34.62% -32.47% -
  Horiz. % 212.99% 115.58% 167.53% 102.60% 90.91% 67.53% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 17/05/13 18/05/12 06/05/11 07/05/10 08/05/09 09/05/08 -
Price 4.0700 3.7700 2.7900 2.3100 1.5800 1.2500 1.5300 -
P/RPS 13.29 7.09 4.99 5.92 4.81 3.41 2.77 29.85%
  YoY % 87.45% 42.08% -15.71% 23.08% 41.06% 23.10% -
  Horiz. % 479.78% 255.96% 180.14% 213.72% 173.65% 123.10% 100.00%
P/EPS 70.17 21.79 25.09 35.54 29.81 21.93 16.11 27.78%
  YoY % 222.03% -13.15% -29.40% 19.22% 35.93% 36.13% -
  Horiz. % 435.57% 135.26% 155.74% 220.61% 185.04% 136.13% 100.00%
EY 1.43 4.59 3.99 2.81 3.35 4.56 6.21 -21.70%
  YoY % -68.85% 15.04% 41.99% -16.12% -26.54% -26.57% -
  Horiz. % 23.03% 73.91% 64.25% 45.25% 53.95% 73.43% 100.00%
DY 1.47 2.65 2.69 0.00 0.00 0.00 0.00 -
  YoY % -44.53% -1.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.65% 98.51% 100.00% - - - -
P/NAPS 2.16 1.13 1.40 0.88 0.69 0.59 0.73 19.81%
  YoY % 91.15% -19.29% 59.09% 27.54% 16.95% -19.18% -
  Horiz. % 295.89% 154.79% 191.78% 120.55% 94.52% 80.82% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers