Highlights

[PTARAS] YoY TTM Result on 2006-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 03-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Sep-2006  [#1]
Profit Trend QoQ -     42.27%    YoY -     48.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 120,884 172,392 141,734 108,072 119,919 86,999 79,846 7.15%
  YoY % -29.88% 21.63% 31.15% -9.88% 37.84% 8.96% -
  Horiz. % 151.40% 215.91% 177.51% 135.35% 150.19% 108.96% 100.00%
PBT 20,972 24,676 31,461 20,080 13,854 12,818 12,985 8.31%
  YoY % -15.01% -21.57% 56.68% 44.94% 8.08% -1.29% -
  Horiz. % 161.51% 190.03% 242.29% 154.64% 106.69% 98.71% 100.00%
Tax -5,205 -8,286 -6,790 -5,119 -3,784 -2,616 -2,598 12.27%
  YoY % 37.18% -22.03% -32.64% -35.28% -44.65% -0.69% -
  Horiz. % 200.35% 318.94% 261.35% 197.04% 145.65% 100.69% 100.00%
NP 15,767 16,390 24,671 14,961 10,070 10,202 10,387 7.20%
  YoY % -3.80% -33.57% 64.90% 48.57% -1.29% -1.78% -
  Horiz. % 151.80% 157.79% 237.52% 144.04% 96.95% 98.22% 100.00%
NP to SH 15,767 16,390 24,671 14,961 10,070 10,202 10,387 7.20%
  YoY % -3.80% -33.57% 64.90% 48.57% -1.29% -1.78% -
  Horiz. % 151.80% 157.79% 237.52% 144.04% 96.95% 98.22% 100.00%
Tax Rate 24.82 % 33.58 % 21.58 % 25.49 % 27.31 % 20.41 % 20.01 % 3.65%
  YoY % -26.09% 55.61% -15.34% -6.66% 33.81% 2.00% -
  Horiz. % 124.04% 167.82% 107.85% 127.39% 136.48% 102.00% 100.00%
Total Cost 105,117 156,002 117,063 93,111 109,849 76,797 69,459 7.14%
  YoY % -32.62% 33.26% 25.72% -15.24% 43.04% 10.56% -
  Horiz. % 151.34% 224.60% 168.54% 134.05% 158.15% 110.56% 100.00%
Net Worth 180,524 185,258 161,409 139,351 127,490 119,842 114,428 7.89%
  YoY % -2.55% 14.78% 15.83% 9.30% 6.38% 4.73% -
  Horiz. % 157.76% 161.90% 141.06% 121.78% 111.42% 104.73% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 7,997 9,422 8,010 4,055 4,007 4,007 6,008 4.88%
  YoY % -15.12% 17.62% 97.55% 1.18% 0.01% -33.31% -
  Horiz. % 133.10% 156.82% 133.32% 67.49% 66.70% 66.69% 100.00%
Div Payout % 50.72 % 57.49 % 32.47 % 27.10 % 39.80 % 39.28 % 57.85 % -2.17%
  YoY % -11.78% 77.06% 19.82% -31.91% 1.32% -32.10% -
  Horiz. % 87.68% 99.38% 56.13% 46.85% 68.80% 67.90% 100.00%
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 180,524 185,258 161,409 139,351 127,490 119,842 114,428 7.89%
  YoY % -2.55% 14.78% 15.83% 9.30% 6.38% 4.73% -
  Horiz. % 157.76% 161.90% 141.06% 121.78% 111.42% 104.73% 100.00%
NOSH 80,233 86,166 80,303 80,086 80,082 80,157 80,086 0.03%
  YoY % -6.89% 7.30% 0.27% 0.01% -0.09% 0.09% -
  Horiz. % 100.18% 107.59% 100.27% 100.00% 99.99% 100.09% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.04 % 9.51 % 17.41 % 13.84 % 8.40 % 11.73 % 13.01 % 0.04%
  YoY % 37.12% -45.38% 25.79% 64.76% -28.39% -9.84% -
  Horiz. % 100.23% 73.10% 133.82% 106.38% 64.57% 90.16% 100.00%
ROE 8.73 % 8.85 % 15.28 % 10.74 % 7.90 % 8.51 % 9.08 % -0.65%
  YoY % -1.36% -42.08% 42.27% 35.95% -7.17% -6.28% -
  Horiz. % 96.15% 97.47% 168.28% 118.28% 87.00% 93.72% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 150.67 200.07 176.50 134.94 149.74 108.54 99.70 7.12%
  YoY % -24.69% 13.35% 30.80% -9.88% 37.96% 8.87% -
  Horiz. % 151.12% 200.67% 177.03% 135.35% 150.19% 108.87% 100.00%
EPS 19.65 19.02 30.72 18.68 12.57 12.73 12.97 7.16%
  YoY % 3.31% -38.09% 64.45% 48.61% -1.26% -1.85% -
  Horiz. % 151.50% 146.65% 236.85% 144.02% 96.92% 98.15% 100.00%
DPS 9.97 10.94 10.00 5.00 5.00 5.00 7.50 4.85%
  YoY % -8.87% 9.40% 100.00% 0.00% 0.00% -33.33% -
  Horiz. % 132.93% 145.87% 133.33% 66.67% 66.67% 66.67% 100.00%
NAPS 2.2500 2.1500 2.0100 1.7400 1.5920 1.4951 1.4288 7.85%
  YoY % 4.65% 6.97% 15.52% 9.30% 6.48% 4.64% -
  Horiz. % 157.47% 150.48% 140.68% 121.78% 111.42% 104.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 72.88 103.94 85.45 65.16 72.30 52.45 48.14 7.15%
  YoY % -29.88% 21.64% 31.14% -9.88% 37.85% 8.95% -
  Horiz. % 151.39% 215.91% 177.50% 135.36% 150.19% 108.95% 100.00%
EPS 9.51 9.88 14.87 9.02 6.07 6.15 6.26 7.21%
  YoY % -3.74% -33.56% 64.86% 48.60% -1.30% -1.76% -
  Horiz. % 151.92% 157.83% 237.54% 144.09% 96.96% 98.24% 100.00%
DPS 4.82 5.68 4.83 2.44 2.42 2.42 3.62 4.88%
  YoY % -15.14% 17.60% 97.95% 0.83% 0.00% -33.15% -
  Horiz. % 133.15% 156.91% 133.43% 67.40% 66.85% 66.85% 100.00%
NAPS 1.0884 1.1169 0.9731 0.8402 0.7686 0.7225 0.6899 7.89%
  YoY % -2.55% 14.78% 15.82% 9.32% 6.38% 4.73% -
  Horiz. % 157.76% 161.89% 141.05% 121.79% 111.41% 104.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.4100 1.3000 1.9100 0.8800 0.9000 1.0600 1.1200 -
P/RPS 0.94 0.65 1.08 0.65 0.60 0.98 1.12 -2.88%
  YoY % 44.62% -39.81% 66.15% 8.33% -38.78% -12.50% -
  Horiz. % 83.93% 58.04% 96.43% 58.04% 53.57% 87.50% 100.00%
P/EPS 7.18 6.83 6.22 4.71 7.16 8.33 8.64 -3.04%
  YoY % 5.12% 9.81% 32.06% -34.22% -14.05% -3.59% -
  Horiz. % 83.10% 79.05% 71.99% 54.51% 82.87% 96.41% 100.00%
EY 13.94 14.63 16.09 21.23 13.97 12.01 11.58 3.14%
  YoY % -4.72% -9.07% -24.21% 51.97% 16.32% 3.71% -
  Horiz. % 120.38% 126.34% 138.95% 183.33% 120.64% 103.71% 100.00%
DY 7.07 8.41 5.24 5.68 5.56 4.72 6.70 0.90%
  YoY % -15.93% 60.50% -7.75% 2.16% 17.80% -29.55% -
  Horiz. % 105.52% 125.52% 78.21% 84.78% 82.99% 70.45% 100.00%
P/NAPS 0.63 0.60 0.95 0.51 0.57 0.71 0.78 -3.49%
  YoY % 5.00% -36.84% 86.27% -10.53% -19.72% -8.97% -
  Horiz. % 80.77% 76.92% 121.79% 65.38% 73.08% 91.03% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 06/11/09 07/11/08 02/11/07 03/11/06 18/11/05 19/11/04 14/11/03 -
Price 1.4800 1.1400 1.9600 0.9500 0.9000 1.0800 1.3300 -
P/RPS 0.98 0.57 1.11 0.70 0.60 1.00 1.33 -4.96%
  YoY % 71.93% -48.65% 58.57% 16.67% -40.00% -24.81% -
  Horiz. % 73.68% 42.86% 83.46% 52.63% 45.11% 75.19% 100.00%
P/EPS 7.53 5.99 6.38 5.09 7.16 8.49 10.25 -5.01%
  YoY % 25.71% -6.11% 25.34% -28.91% -15.67% -17.17% -
  Horiz. % 73.46% 58.44% 62.24% 49.66% 69.85% 82.83% 100.00%
EY 13.28 16.69 15.67 19.66 13.97 11.78 9.75 5.28%
  YoY % -20.43% 6.51% -20.30% 40.73% 18.59% 20.82% -
  Horiz. % 136.21% 171.18% 160.72% 201.64% 143.28% 120.82% 100.00%
DY 6.73 9.59 5.10 5.26 5.56 4.63 5.64 2.99%
  YoY % -29.82% 88.04% -3.04% -5.40% 20.09% -17.91% -
  Horiz. % 119.33% 170.04% 90.43% 93.26% 98.58% 82.09% 100.00%
P/NAPS 0.66 0.53 0.98 0.55 0.57 0.72 0.93 -5.55%
  YoY % 24.53% -45.92% 78.18% -3.51% -20.83% -22.58% -
  Horiz. % 70.97% 56.99% 105.38% 59.14% 61.29% 77.42% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers