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.
 


 

174  419  548  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.615-0.005 
 DGB-WB 0.020.00 
 PRESBHD 0.455-0.03 
 ARMADA 0.49-0.005 
 IFCAMSC 0.495-0.02 
Partners & Brokers