Highlights

[PTARAS] YoY TTM Result on 2007-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 02-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Sep-2007  [#1]
Profit Trend QoQ -     2.42%    YoY -     64.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 97,053 120,884 172,392 141,734 108,072 119,919 86,999 1.84%
  YoY % -19.71% -29.88% 21.63% 31.15% -9.88% 37.84% -
  Horiz. % 111.56% 138.95% 198.15% 162.91% 124.22% 137.84% 100.00%
PBT 29,656 20,972 24,676 31,461 20,080 13,854 12,818 15.00%
  YoY % 41.41% -15.01% -21.57% 56.68% 44.94% 8.08% -
  Horiz. % 231.36% 163.61% 192.51% 245.44% 156.65% 108.08% 100.00%
Tax -4,932 -5,205 -8,286 -6,790 -5,119 -3,784 -2,616 11.14%
  YoY % 5.24% 37.18% -22.03% -32.64% -35.28% -44.65% -
  Horiz. % 188.53% 198.97% 316.74% 259.56% 195.68% 144.65% 100.00%
NP 24,724 15,767 16,390 24,671 14,961 10,070 10,202 15.89%
  YoY % 56.81% -3.80% -33.57% 64.90% 48.57% -1.29% -
  Horiz. % 242.34% 154.55% 160.65% 241.83% 146.65% 98.71% 100.00%
NP to SH 24,724 15,767 16,390 24,671 14,961 10,070 10,202 15.89%
  YoY % 56.81% -3.80% -33.57% 64.90% 48.57% -1.29% -
  Horiz. % 242.34% 154.55% 160.65% 241.83% 146.65% 98.71% 100.00%
Tax Rate 16.63 % 24.82 % 33.58 % 21.58 % 25.49 % 27.31 % 20.41 % -3.35%
  YoY % -33.00% -26.09% 55.61% -15.34% -6.66% 33.81% -
  Horiz. % 81.48% 121.61% 164.53% 105.73% 124.89% 133.81% 100.00%
Total Cost 72,329 105,117 156,002 117,063 93,111 109,849 76,797 -0.99%
  YoY % -31.19% -32.62% 33.26% 25.72% -15.24% 43.04% -
  Horiz. % 94.18% 136.88% 203.14% 152.43% 121.24% 143.04% 100.00%
Net Worth 199,222 180,524 185,258 161,409 139,351 127,490 119,842 8.84%
  YoY % 10.36% -2.55% 14.78% 15.83% 9.30% 6.38% -
  Horiz. % 166.24% 150.63% 154.58% 134.68% 116.28% 106.38% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 12,039 7,997 9,422 8,010 4,055 4,007 4,007 20.11%
  YoY % 50.54% -15.12% 17.62% 97.55% 1.18% 0.01% -
  Horiz. % 300.45% 199.58% 235.14% 199.91% 101.19% 100.01% 100.00%
Div Payout % 48.70 % 50.72 % 57.49 % 32.47 % 27.10 % 39.80 % 39.28 % 3.65%
  YoY % -3.98% -11.78% 77.06% 19.82% -31.91% 1.32% -
  Horiz. % 123.98% 129.12% 146.36% 82.66% 68.99% 101.32% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 199,222 180,524 185,258 161,409 139,351 127,490 119,842 8.84%
  YoY % 10.36% -2.55% 14.78% 15.83% 9.30% 6.38% -
  Horiz. % 166.24% 150.63% 154.58% 134.68% 116.28% 106.38% 100.00%
NOSH 80,009 80,233 86,166 80,303 80,086 80,082 80,157 -0.03%
  YoY % -0.28% -6.89% 7.30% 0.27% 0.01% -0.09% -
  Horiz. % 99.82% 100.10% 107.50% 100.18% 99.91% 99.91% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 25.47 % 13.04 % 9.51 % 17.41 % 13.84 % 8.40 % 11.73 % 13.79%
  YoY % 95.32% 37.12% -45.38% 25.79% 64.76% -28.39% -
  Horiz. % 217.14% 111.17% 81.07% 148.42% 117.99% 71.61% 100.00%
ROE 12.41 % 8.73 % 8.85 % 15.28 % 10.74 % 7.90 % 8.51 % 6.49%
  YoY % 42.15% -1.36% -42.08% 42.27% 35.95% -7.17% -
  Horiz. % 145.83% 102.59% 104.00% 179.55% 126.20% 92.83% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 121.30 150.67 200.07 176.50 134.94 149.74 108.54 1.87%
  YoY % -19.49% -24.69% 13.35% 30.80% -9.88% 37.96% -
  Horiz. % 111.76% 138.82% 184.33% 162.61% 124.32% 137.96% 100.00%
EPS 30.90 19.65 19.02 30.72 18.68 12.57 12.73 15.92%
  YoY % 57.25% 3.31% -38.09% 64.45% 48.61% -1.26% -
  Horiz. % 242.73% 154.36% 149.41% 241.32% 146.74% 98.74% 100.00%
DPS 15.00 9.97 10.94 10.00 5.00 5.00 5.00 20.08%
  YoY % 50.45% -8.87% 9.40% 100.00% 0.00% 0.00% -
  Horiz. % 300.00% 199.40% 218.80% 200.00% 100.00% 100.00% 100.00%
NAPS 2.4900 2.2500 2.1500 2.0100 1.7400 1.5920 1.4951 8.87%
  YoY % 10.67% 4.65% 6.97% 15.52% 9.30% 6.48% -
  Horiz. % 166.54% 150.49% 143.80% 134.44% 116.38% 106.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 58.51 72.88 103.94 85.45 65.16 72.30 52.45 1.84%
  YoY % -19.72% -29.88% 21.64% 31.14% -9.88% 37.85% -
  Horiz. % 111.55% 138.95% 198.17% 162.92% 124.23% 137.85% 100.00%
EPS 14.91 9.51 9.88 14.87 9.02 6.07 6.15 15.90%
  YoY % 56.78% -3.74% -33.56% 64.86% 48.60% -1.30% -
  Horiz. % 242.44% 154.63% 160.65% 241.79% 146.67% 98.70% 100.00%
DPS 7.26 4.82 5.68 4.83 2.44 2.42 2.42 20.08%
  YoY % 50.62% -15.14% 17.60% 97.95% 0.83% 0.00% -
  Horiz. % 300.00% 199.17% 234.71% 199.59% 100.83% 100.00% 100.00%
NAPS 1.2011 1.0884 1.1169 0.9731 0.8402 0.7686 0.7225 8.84%
  YoY % 10.35% -2.55% 14.78% 15.82% 9.32% 6.38% -
  Horiz. % 166.24% 150.64% 154.59% 134.69% 116.29% 106.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.8300 1.4100 1.3000 1.9100 0.8800 0.9000 1.0600 -
P/RPS 1.51 0.94 0.65 1.08 0.65 0.60 0.98 7.47%
  YoY % 60.64% 44.62% -39.81% 66.15% 8.33% -38.78% -
  Horiz. % 154.08% 95.92% 66.33% 110.20% 66.33% 61.22% 100.00%
P/EPS 5.92 7.18 6.83 6.22 4.71 7.16 8.33 -5.53%
  YoY % -17.55% 5.12% 9.81% 32.06% -34.22% -14.05% -
  Horiz. % 71.07% 86.19% 81.99% 74.67% 56.54% 85.95% 100.00%
EY 16.89 13.94 14.63 16.09 21.23 13.97 12.01 5.84%
  YoY % 21.16% -4.72% -9.07% -24.21% 51.97% 16.32% -
  Horiz. % 140.63% 116.07% 121.82% 133.97% 176.77% 116.32% 100.00%
DY 8.20 7.07 8.41 5.24 5.68 5.56 4.72 9.64%
  YoY % 15.98% -15.93% 60.50% -7.75% 2.16% 17.80% -
  Horiz. % 173.73% 149.79% 178.18% 111.02% 120.34% 117.80% 100.00%
P/NAPS 0.73 0.63 0.60 0.95 0.51 0.57 0.71 0.46%
  YoY % 15.87% 5.00% -36.84% 86.27% -10.53% -19.72% -
  Horiz. % 102.82% 88.73% 84.51% 133.80% 71.83% 80.28% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 04/11/10 06/11/09 07/11/08 02/11/07 03/11/06 18/11/05 19/11/04 -
Price 2.0300 1.4800 1.1400 1.9600 0.9500 0.9000 1.0800 -
P/RPS 1.67 0.98 0.57 1.11 0.70 0.60 1.00 8.92%
  YoY % 70.41% 71.93% -48.65% 58.57% 16.67% -40.00% -
  Horiz. % 167.00% 98.00% 57.00% 111.00% 70.00% 60.00% 100.00%
P/EPS 6.57 7.53 5.99 6.38 5.09 7.16 8.49 -4.18%
  YoY % -12.75% 25.71% -6.11% 25.34% -28.91% -15.67% -
  Horiz. % 77.39% 88.69% 70.55% 75.15% 59.95% 84.33% 100.00%
EY 15.22 13.28 16.69 15.67 19.66 13.97 11.78 4.36%
  YoY % 14.61% -20.43% 6.51% -20.30% 40.73% 18.59% -
  Horiz. % 129.20% 112.73% 141.68% 133.02% 166.89% 118.59% 100.00%
DY 7.39 6.73 9.59 5.10 5.26 5.56 4.63 8.10%
  YoY % 9.81% -29.82% 88.04% -3.04% -5.40% 20.09% -
  Horiz. % 159.61% 145.36% 207.13% 110.15% 113.61% 120.09% 100.00%
P/NAPS 0.82 0.66 0.53 0.98 0.55 0.57 0.72 2.19%
  YoY % 24.24% 24.53% -45.92% 78.18% -3.51% -20.83% -
  Horiz. % 113.89% 91.67% 73.61% 136.11% 76.39% 79.17% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers