Highlights

[PTARAS] YoY TTM Result on 2010-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     7.17%    YoY -     80.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 172,845 185,172 125,936 105,731 130,295 165,431 147,436 2.68%
  YoY % -6.66% 47.04% 19.11% -18.85% -21.24% 12.21% -
  Horiz. % 117.23% 125.59% 85.42% 71.71% 88.37% 112.21% 100.00%
PBT 67,152 57,864 39,657 26,048 16,788 32,653 31,151 13.64%
  YoY % 16.05% 45.91% 52.25% 55.16% -48.59% 4.82% -
  Horiz. % 215.57% 185.75% 127.31% 83.62% 53.89% 104.82% 100.00%
Tax -14,835 -12,967 -7,202 -5,311 -5,318 -8,830 -7,062 13.16%
  YoY % -14.41% -80.05% -35.61% 0.13% 39.77% -25.04% -
  Horiz. % 210.07% 183.62% 101.98% 75.21% 75.30% 125.04% 100.00%
NP 52,317 44,897 32,455 20,737 11,470 23,823 24,089 13.79%
  YoY % 16.53% 38.34% 56.51% 80.79% -51.85% -1.10% -
  Horiz. % 217.18% 186.38% 134.73% 86.08% 47.62% 98.90% 100.00%
NP to SH 52,317 44,897 32,455 20,737 11,470 23,823 24,089 13.79%
  YoY % 16.53% 38.34% 56.51% 80.79% -51.85% -1.10% -
  Horiz. % 217.18% 186.38% 134.73% 86.08% 47.62% 98.90% 100.00%
Tax Rate 22.09 % 22.41 % 18.16 % 20.39 % 31.68 % 27.04 % 22.67 % -0.43%
  YoY % -1.43% 23.40% -10.94% -35.64% 17.16% 19.28% -
  Horiz. % 97.44% 98.85% 80.11% 89.94% 139.74% 119.28% 100.00%
Total Cost 120,528 140,275 93,481 84,994 118,825 141,608 123,347 -0.38%
  YoY % -14.08% 50.06% 9.99% -28.47% -16.09% 14.80% -
  Horiz. % 97.71% 113.72% 75.79% 68.91% 96.33% 114.80% 100.00%
Net Worth 272,431 160,168 220,498 191,026 175,143 168,032 153,803 9.99%
  YoY % 70.09% -27.36% 15.43% 9.07% 4.23% 9.25% -
  Horiz. % 177.13% 104.14% 143.36% 124.20% 113.87% 109.25% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 20,038 16,049 15,234 12,039 7,997 9,422 8,010 16.50%
  YoY % 24.86% 5.35% 26.54% 50.54% -15.12% 17.62% -
  Horiz. % 250.15% 200.35% 190.18% 150.29% 99.84% 117.62% 100.00%
Div Payout % 38.30 % 35.75 % 46.94 % 58.06 % 69.72 % 39.55 % 33.25 % 2.38%
  YoY % 7.13% -23.84% -19.15% -16.72% 76.28% 18.95% -
  Horiz. % 115.19% 107.52% 141.17% 174.62% 209.68% 118.95% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 272,431 160,168 220,498 191,026 175,143 168,032 153,803 9.99%
  YoY % 70.09% -27.36% 15.43% 9.07% 4.23% 9.25% -
  Horiz. % 177.13% 104.14% 143.36% 124.20% 113.87% 109.25% 100.00%
NOSH 80,363 80,084 80,181 80,263 79,974 78,520 80,106 0.05%
  YoY % 0.35% -0.12% -0.10% 0.36% 1.85% -1.98% -
  Horiz. % 100.32% 99.97% 100.09% 100.20% 99.84% 98.02% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 30.27 % 24.25 % 25.77 % 19.61 % 8.80 % 14.40 % 16.34 % 10.81%
  YoY % 24.82% -5.90% 31.41% 122.84% -38.89% -11.87% -
  Horiz. % 185.25% 148.41% 157.71% 120.01% 53.86% 88.13% 100.00%
ROE 19.20 % 28.03 % 14.72 % 10.86 % 6.55 % 14.18 % 15.66 % 3.45%
  YoY % -31.50% 90.42% 35.54% 65.80% -53.81% -9.45% -
  Horiz. % 122.61% 178.99% 94.00% 69.35% 41.83% 90.55% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 215.08 231.22 157.06 131.73 162.92 210.69 184.05 2.63%
  YoY % -6.98% 47.22% 19.23% -19.14% -22.67% 14.47% -
  Horiz. % 116.86% 125.63% 85.34% 71.57% 88.52% 114.47% 100.00%
EPS 65.10 56.06 40.48 25.84 14.34 30.34 30.07 13.73%
  YoY % 16.13% 38.49% 56.66% 80.20% -52.74% 0.90% -
  Horiz. % 216.49% 186.43% 134.62% 85.93% 47.69% 100.90% 100.00%
DPS 25.00 20.00 19.00 15.00 10.00 12.00 10.00 16.48%
  YoY % 25.00% 5.26% 26.67% 50.00% -16.67% 20.00% -
  Horiz. % 250.00% 200.00% 190.00% 150.00% 100.00% 120.00% 100.00%
NAPS 3.3900 2.0000 2.7500 2.3800 2.1900 2.1400 1.9200 9.93%
  YoY % 69.50% -27.27% 15.55% 8.68% 2.34% 11.46% -
  Horiz. % 176.56% 104.17% 143.23% 123.96% 114.06% 111.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 104.21 111.64 75.93 63.75 78.55 99.74 88.89 2.68%
  YoY % -6.66% 47.03% 19.11% -18.84% -21.25% 12.21% -
  Horiz. % 117.23% 125.59% 85.42% 71.72% 88.37% 112.21% 100.00%
EPS 31.54 27.07 19.57 12.50 6.92 14.36 14.52 13.79%
  YoY % 16.51% 38.32% 56.56% 80.64% -51.81% -1.10% -
  Horiz. % 217.22% 186.43% 134.78% 86.09% 47.66% 98.90% 100.00%
DPS 12.08 9.68 9.18 7.26 4.82 5.68 4.83 16.49%
  YoY % 24.79% 5.45% 26.45% 50.62% -15.14% 17.60% -
  Horiz. % 250.10% 200.41% 190.06% 150.31% 99.79% 117.60% 100.00%
NAPS 1.6425 0.9657 1.3294 1.1517 1.0559 1.0131 0.9273 9.99%
  YoY % 70.08% -27.36% 15.43% 9.07% 4.22% 9.25% -
  Horiz. % 177.13% 104.14% 143.36% 124.20% 113.87% 109.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.8200 2.6900 2.3500 1.6700 1.3400 1.3400 1.8000 -
P/RPS 2.24 1.16 1.50 1.27 0.82 0.64 0.98 14.76%
  YoY % 93.10% -22.67% 18.11% 54.88% 28.13% -34.69% -
  Horiz. % 228.57% 118.37% 153.06% 129.59% 83.67% 65.31% 100.00%
P/EPS 7.40 4.80 5.81 6.46 9.34 4.42 5.99 3.58%
  YoY % 54.17% -17.38% -10.06% -30.84% 111.31% -26.21% -
  Horiz. % 123.54% 80.13% 96.99% 107.85% 155.93% 73.79% 100.00%
EY 13.51 20.84 17.22 15.47 10.70 22.64 16.71 -3.48%
  YoY % -35.17% 21.02% 11.31% 44.58% -52.74% 35.49% -
  Horiz. % 80.85% 124.72% 103.05% 92.58% 64.03% 135.49% 100.00%
DY 5.19 7.43 8.09 8.98 7.46 8.96 5.56 -1.14%
  YoY % -30.15% -8.16% -9.91% 20.38% -16.74% 61.15% -
  Horiz. % 93.35% 133.63% 145.50% 161.51% 134.17% 161.15% 100.00%
P/NAPS 1.42 1.35 0.85 0.70 0.61 0.63 0.94 7.11%
  YoY % 5.19% 58.82% 21.43% 14.75% -3.17% -32.98% -
  Horiz. % 151.06% 143.62% 90.43% 74.47% 64.89% 67.02% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 23/08/11 26/08/10 28/08/09 28/08/08 28/08/07 -
Price 5.2400 2.8200 2.2000 1.6700 1.4800 1.3700 1.6400 -
P/RPS 2.44 1.22 1.40 1.27 0.91 0.65 0.89 18.29%
  YoY % 100.00% -12.86% 10.24% 39.56% 40.00% -26.97% -
  Horiz. % 274.16% 137.08% 157.30% 142.70% 102.25% 73.03% 100.00%
P/EPS 8.05 5.03 5.44 6.46 10.32 4.52 5.45 6.71%
  YoY % 60.04% -7.54% -15.79% -37.40% 128.32% -17.06% -
  Horiz. % 147.71% 92.29% 99.82% 118.53% 189.36% 82.94% 100.00%
EY 12.42 19.88 18.40 15.47 9.69 22.15 18.34 -6.28%
  YoY % -37.53% 8.04% 18.94% 59.65% -56.25% 20.77% -
  Horiz. % 67.72% 108.40% 100.33% 84.35% 52.84% 120.77% 100.00%
DY 4.77 7.09 8.64 8.98 6.76 8.76 6.10 -4.01%
  YoY % -32.72% -17.94% -3.79% 32.84% -22.83% 43.61% -
  Horiz. % 78.20% 116.23% 141.64% 147.21% 110.82% 143.61% 100.00%
P/NAPS 1.55 1.41 0.80 0.70 0.68 0.64 0.85 10.52%
  YoY % 9.93% 76.25% 14.29% 2.94% 6.25% -24.71% -
  Horiz. % 182.35% 165.88% 94.12% 82.35% 80.00% 75.29% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS