Highlights

[PTARAS] YoY TTM Result on 2005-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-Nov-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Sep-2005  [#1]
Profit Trend QoQ -     -1.36%    YoY -     -1.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 172,392 141,734 108,072 119,919 86,999 79,846 52,497 21.89%
  YoY % 21.63% 31.15% -9.88% 37.84% 8.96% 52.10% -
  Horiz. % 328.38% 269.98% 205.86% 228.43% 165.72% 152.10% 100.00%
PBT 24,676 31,461 20,080 13,854 12,818 12,985 9,508 17.21%
  YoY % -21.57% 56.68% 44.94% 8.08% -1.29% 36.57% -
  Horiz. % 259.53% 330.89% 211.19% 145.71% 134.81% 136.57% 100.00%
Tax -8,286 -6,790 -5,119 -3,784 -2,616 -2,598 -2,017 26.53%
  YoY % -22.03% -32.64% -35.28% -44.65% -0.69% -28.81% -
  Horiz. % 410.81% 336.64% 253.79% 187.61% 129.70% 128.81% 100.00%
NP 16,390 24,671 14,961 10,070 10,202 10,387 7,491 13.93%
  YoY % -33.57% 64.90% 48.57% -1.29% -1.78% 38.66% -
  Horiz. % 218.80% 329.34% 199.72% 134.43% 136.19% 138.66% 100.00%
NP to SH 16,390 24,671 14,961 10,070 10,202 10,387 7,491 13.93%
  YoY % -33.57% 64.90% 48.57% -1.29% -1.78% 38.66% -
  Horiz. % 218.80% 329.34% 199.72% 134.43% 136.19% 138.66% 100.00%
Tax Rate 33.58 % 21.58 % 25.49 % 27.31 % 20.41 % 20.01 % 21.21 % 7.95%
  YoY % 55.61% -15.34% -6.66% 33.81% 2.00% -5.66% -
  Horiz. % 158.32% 101.74% 120.18% 128.76% 96.23% 94.34% 100.00%
Total Cost 156,002 117,063 93,111 109,849 76,797 69,459 45,006 23.00%
  YoY % 33.26% 25.72% -15.24% 43.04% 10.56% 54.33% -
  Horiz. % 346.62% 260.11% 206.89% 244.08% 170.64% 154.33% 100.00%
Net Worth 185,258 161,409 139,351 127,490 119,842 114,428 107,031 9.57%
  YoY % 14.78% 15.83% 9.30% 6.38% 4.73% 6.91% -
  Horiz. % 173.09% 150.81% 130.20% 119.12% 111.97% 106.91% 100.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 9,422 8,010 4,055 4,007 4,007 6,008 4,018 15.24%
  YoY % 17.62% 97.55% 1.18% 0.01% -33.31% 49.51% -
  Horiz. % 234.45% 199.32% 100.90% 99.72% 99.71% 149.51% 100.00%
Div Payout % 57.49 % 32.47 % 27.10 % 39.80 % 39.28 % 57.85 % 53.65 % 1.16%
  YoY % 77.06% 19.82% -31.91% 1.32% -32.10% 7.83% -
  Horiz. % 107.16% 60.52% 50.51% 74.18% 73.22% 107.83% 100.00%
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 185,258 161,409 139,351 127,490 119,842 114,428 107,031 9.57%
  YoY % 14.78% 15.83% 9.30% 6.38% 4.73% 6.91% -
  Horiz. % 173.09% 150.81% 130.20% 119.12% 111.97% 106.91% 100.00%
NOSH 86,166 80,303 80,086 80,082 80,157 80,086 80,173 1.21%
  YoY % 7.30% 0.27% 0.01% -0.09% 0.09% -0.11% -
  Horiz. % 107.48% 100.16% 99.89% 99.89% 99.98% 99.89% 100.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.51 % 17.41 % 13.84 % 8.40 % 11.73 % 13.01 % 14.27 % -6.53%
  YoY % -45.38% 25.79% 64.76% -28.39% -9.84% -8.83% -
  Horiz. % 66.64% 122.00% 96.99% 58.86% 82.20% 91.17% 100.00%
ROE 8.85 % 15.28 % 10.74 % 7.90 % 8.51 % 9.08 % 7.00 % 3.98%
  YoY % -42.08% 42.27% 35.95% -7.17% -6.28% 29.71% -
  Horiz. % 126.43% 218.29% 153.43% 112.86% 121.57% 129.71% 100.00%
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 200.07 176.50 134.94 149.74 108.54 99.70 65.48 20.44%
  YoY % 13.35% 30.80% -9.88% 37.96% 8.87% 52.26% -
  Horiz. % 305.54% 269.55% 206.08% 228.68% 165.76% 152.26% 100.00%
EPS 19.02 30.72 18.68 12.57 12.73 12.97 9.34 12.57%
  YoY % -38.09% 64.45% 48.61% -1.26% -1.85% 38.87% -
  Horiz. % 203.64% 328.91% 200.00% 134.58% 136.30% 138.87% 100.00%
DPS 10.94 10.00 5.00 5.00 5.00 7.50 5.01 13.89%
  YoY % 9.40% 100.00% 0.00% 0.00% -33.33% 49.70% -
  Horiz. % 218.36% 199.60% 99.80% 99.80% 99.80% 149.70% 100.00%
NAPS 2.1500 2.0100 1.7400 1.5920 1.4951 1.4288 1.3350 8.26%
  YoY % 6.97% 15.52% 9.30% 6.48% 4.64% 7.03% -
  Horiz. % 161.05% 150.56% 130.34% 119.25% 111.99% 107.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 103.94 85.45 65.16 72.30 52.45 48.14 31.65 21.90%
  YoY % 21.64% 31.14% -9.88% 37.85% 8.95% 52.10% -
  Horiz. % 328.40% 269.98% 205.88% 228.44% 165.72% 152.10% 100.00%
EPS 9.88 14.87 9.02 6.07 6.15 6.26 4.52 13.91%
  YoY % -33.56% 64.86% 48.60% -1.30% -1.76% 38.50% -
  Horiz. % 218.58% 328.98% 199.56% 134.29% 136.06% 138.50% 100.00%
DPS 5.68 4.83 2.44 2.42 2.42 3.62 2.42 15.27%
  YoY % 17.60% 97.95% 0.83% 0.00% -33.15% 49.59% -
  Horiz. % 234.71% 199.59% 100.83% 100.00% 100.00% 149.59% 100.00%
NAPS 1.1169 0.9731 0.8402 0.7686 0.7225 0.6899 0.6453 9.57%
  YoY % 14.78% 15.82% 9.32% 6.38% 4.73% 6.91% -
  Horiz. % 173.08% 150.80% 130.20% 119.11% 111.96% 106.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.3000 1.9100 0.8800 0.9000 1.0600 1.1200 1.0500 -
P/RPS 0.65 1.08 0.65 0.60 0.98 1.12 1.60 -13.93%
  YoY % -39.81% 66.15% 8.33% -38.78% -12.50% -30.00% -
  Horiz. % 40.62% 67.50% 40.62% 37.50% 61.25% 70.00% 100.00%
P/EPS 6.83 6.22 4.71 7.16 8.33 8.64 11.24 -7.96%
  YoY % 9.81% 32.06% -34.22% -14.05% -3.59% -23.13% -
  Horiz. % 60.77% 55.34% 41.90% 63.70% 74.11% 76.87% 100.00%
EY 14.63 16.09 21.23 13.97 12.01 11.58 8.90 8.63%
  YoY % -9.07% -24.21% 51.97% 16.32% 3.71% 30.11% -
  Horiz. % 164.38% 180.79% 238.54% 156.97% 134.94% 130.11% 100.00%
DY 8.41 5.24 5.68 5.56 4.72 6.70 4.77 9.90%
  YoY % 60.50% -7.75% 2.16% 17.80% -29.55% 40.46% -
  Horiz. % 176.31% 109.85% 119.08% 116.56% 98.95% 140.46% 100.00%
P/NAPS 0.60 0.95 0.51 0.57 0.71 0.78 0.79 -4.48%
  YoY % -36.84% 86.27% -10.53% -19.72% -8.97% -1.27% -
  Horiz. % 75.95% 120.25% 64.56% 72.15% 89.87% 98.73% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/11/08 02/11/07 03/11/06 18/11/05 19/11/04 14/11/03 19/11/02 -
Price 1.1400 1.9600 0.9500 0.9000 1.0800 1.3300 1.0500 -
P/RPS 0.57 1.11 0.70 0.60 1.00 1.33 1.60 -15.79%
  YoY % -48.65% 58.57% 16.67% -40.00% -24.81% -16.87% -
  Horiz. % 35.62% 69.38% 43.75% 37.50% 62.50% 83.12% 100.00%
P/EPS 5.99 6.38 5.09 7.16 8.49 10.25 11.24 -9.95%
  YoY % -6.11% 25.34% -28.91% -15.67% -17.17% -8.81% -
  Horiz. % 53.29% 56.76% 45.28% 63.70% 75.53% 91.19% 100.00%
EY 16.69 15.67 19.66 13.97 11.78 9.75 8.90 11.04%
  YoY % 6.51% -20.30% 40.73% 18.59% 20.82% 9.55% -
  Horiz. % 187.53% 176.07% 220.90% 156.97% 132.36% 109.55% 100.00%
DY 9.59 5.10 5.26 5.56 4.63 5.64 4.77 12.33%
  YoY % 88.04% -3.04% -5.40% 20.09% -17.91% 18.24% -
  Horiz. % 201.05% 106.92% 110.27% 116.56% 97.06% 118.24% 100.00%
P/NAPS 0.53 0.98 0.55 0.57 0.72 0.93 0.79 -6.43%
  YoY % -45.92% 78.18% -3.51% -20.83% -22.58% 17.72% -
  Horiz. % 67.09% 124.05% 69.62% 72.15% 91.14% 117.72% 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.
 


 

131  132  410  1592 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.25-0.005 
 SLVEST 0.89+0.025 
 WCEHB 0.32+0.015 
 FPGROUP 0.68-0.005 
 HSI-H8F 0.24-0.005 
 MEDIAC 0.22+0.005 
 GFM-WC 0.080.00 
 KNM-WB 0.04-0.005 
 HSI-C7F 0.065-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers