Highlights

[PTARAS] YoY TTM Result on 2008-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     -31.20%    YoY -     -33.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 141,323 97,053 120,884 172,392 141,734 108,072 119,919 2.77%
  YoY % 45.61% -19.71% -29.88% 21.63% 31.15% -9.88% -
  Horiz. % 117.85% 80.93% 100.80% 143.76% 118.19% 90.12% 100.00%
PBT 44,547 29,656 20,972 24,676 31,461 20,080 13,854 21.48%
  YoY % 50.21% 41.41% -15.01% -21.57% 56.68% 44.94% -
  Horiz. % 321.55% 214.06% 151.38% 178.11% 227.09% 144.94% 100.00%
Tax -8,761 -4,932 -5,205 -8,286 -6,790 -5,119 -3,784 15.01%
  YoY % -77.64% 5.24% 37.18% -22.03% -32.64% -35.28% -
  Horiz. % 231.53% 130.34% 137.55% 218.97% 179.44% 135.28% 100.00%
NP 35,786 24,724 15,767 16,390 24,671 14,961 10,070 23.52%
  YoY % 44.74% 56.81% -3.80% -33.57% 64.90% 48.57% -
  Horiz. % 355.37% 245.52% 156.57% 162.76% 245.00% 148.57% 100.00%
NP to SH 35,786 24,724 15,767 16,390 24,671 14,961 10,070 23.52%
  YoY % 44.74% 56.81% -3.80% -33.57% 64.90% 48.57% -
  Horiz. % 355.37% 245.52% 156.57% 162.76% 245.00% 148.57% 100.00%
Tax Rate 19.67 % 16.63 % 24.82 % 33.58 % 21.58 % 25.49 % 27.31 % -5.32%
  YoY % 18.28% -33.00% -26.09% 55.61% -15.34% -6.66% -
  Horiz. % 72.02% 60.89% 90.88% 122.96% 79.02% 93.34% 100.00%
Total Cost 105,537 72,329 105,117 156,002 117,063 93,111 109,849 -0.66%
  YoY % 45.91% -31.19% -32.62% 33.26% 25.72% -15.24% -
  Horiz. % 96.07% 65.84% 95.69% 142.01% 106.57% 84.76% 100.00%
Net Worth 217,918 199,222 180,524 185,258 161,409 139,351 127,490 9.34%
  YoY % 9.38% 10.36% -2.55% 14.78% 15.83% 9.30% -
  Horiz. % 170.93% 156.26% 141.60% 145.31% 126.60% 109.30% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 15,234 12,039 7,997 9,422 8,010 4,055 4,007 24.91%
  YoY % 26.54% 50.54% -15.12% 17.62% 97.55% 1.18% -
  Horiz. % 380.14% 300.42% 199.56% 235.11% 199.89% 101.18% 100.00%
Div Payout % 42.57 % 48.70 % 50.72 % 57.49 % 32.47 % 27.10 % 39.80 % 1.13%
  YoY % -12.59% -3.98% -11.78% 77.06% 19.82% -31.91% -
  Horiz. % 106.96% 122.36% 127.44% 144.45% 81.58% 68.09% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 217,918 199,222 180,524 185,258 161,409 139,351 127,490 9.34%
  YoY % 9.38% 10.36% -2.55% 14.78% 15.83% 9.30% -
  Horiz. % 170.93% 156.26% 141.60% 145.31% 126.60% 109.30% 100.00%
NOSH 79,823 80,009 80,233 86,166 80,303 80,086 80,082 -0.05%
  YoY % -0.23% -0.28% -6.89% 7.30% 0.27% 0.01% -
  Horiz. % 99.68% 99.91% 100.19% 107.60% 100.28% 100.01% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 25.32 % 25.47 % 13.04 % 9.51 % 17.41 % 13.84 % 8.40 % 20.18%
  YoY % -0.59% 95.32% 37.12% -45.38% 25.79% 64.76% -
  Horiz. % 301.43% 303.21% 155.24% 113.21% 207.26% 164.76% 100.00%
ROE 16.42 % 12.41 % 8.73 % 8.85 % 15.28 % 10.74 % 7.90 % 12.96%
  YoY % 32.31% 42.15% -1.36% -42.08% 42.27% 35.95% -
  Horiz. % 207.85% 157.09% 110.51% 112.03% 193.42% 135.95% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 177.04 121.30 150.67 200.07 176.50 134.94 149.74 2.83%
  YoY % 45.95% -19.49% -24.69% 13.35% 30.80% -9.88% -
  Horiz. % 118.23% 81.01% 100.62% 133.61% 117.87% 90.12% 100.00%
EPS 44.83 30.90 19.65 19.02 30.72 18.68 12.57 23.59%
  YoY % 45.08% 57.25% 3.31% -38.09% 64.45% 48.61% -
  Horiz. % 356.64% 245.82% 156.32% 151.31% 244.39% 148.61% 100.00%
DPS 19.00 15.00 9.97 10.94 10.00 5.00 5.00 24.91%
  YoY % 26.67% 50.45% -8.87% 9.40% 100.00% 0.00% -
  Horiz. % 380.00% 300.00% 199.40% 218.80% 200.00% 100.00% 100.00%
NAPS 2.7300 2.4900 2.2500 2.1500 2.0100 1.7400 1.5920 9.40%
  YoY % 9.64% 10.67% 4.65% 6.97% 15.52% 9.30% -
  Horiz. % 171.48% 156.41% 141.33% 135.05% 126.26% 109.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 85.20 58.51 72.88 103.94 85.45 65.16 72.30 2.77%
  YoY % 45.62% -19.72% -29.88% 21.64% 31.14% -9.88% -
  Horiz. % 117.84% 80.93% 100.80% 143.76% 118.19% 90.12% 100.00%
EPS 21.58 14.91 9.51 9.88 14.87 9.02 6.07 23.53%
  YoY % 44.74% 56.78% -3.74% -33.56% 64.86% 48.60% -
  Horiz. % 355.52% 245.63% 156.67% 162.77% 244.98% 148.60% 100.00%
DPS 9.18 7.26 4.82 5.68 4.83 2.44 2.42 24.87%
  YoY % 26.45% 50.62% -15.14% 17.60% 97.95% 0.83% -
  Horiz. % 379.34% 300.00% 199.17% 234.71% 199.59% 100.83% 100.00%
NAPS 1.3138 1.2011 1.0884 1.1169 0.9731 0.8402 0.7686 9.34%
  YoY % 9.38% 10.35% -2.55% 14.78% 15.82% 9.32% -
  Horiz. % 170.93% 156.27% 141.61% 145.32% 126.61% 109.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.3600 1.8300 1.4100 1.3000 1.9100 0.8800 0.9000 -
P/RPS 1.33 1.51 0.94 0.65 1.08 0.65 0.60 14.18%
  YoY % -11.92% 60.64% 44.62% -39.81% 66.15% 8.33% -
  Horiz. % 221.67% 251.67% 156.67% 108.33% 180.00% 108.33% 100.00%
P/EPS 5.26 5.92 7.18 6.83 6.22 4.71 7.16 -5.01%
  YoY % -11.15% -17.55% 5.12% 9.81% 32.06% -34.22% -
  Horiz. % 73.46% 82.68% 100.28% 95.39% 86.87% 65.78% 100.00%
EY 19.00 16.89 13.94 14.63 16.09 21.23 13.97 5.26%
  YoY % 12.49% 21.16% -4.72% -9.07% -24.21% 51.97% -
  Horiz. % 136.01% 120.90% 99.79% 104.72% 115.18% 151.97% 100.00%
DY 8.05 8.20 7.07 8.41 5.24 5.68 5.56 6.36%
  YoY % -1.83% 15.98% -15.93% 60.50% -7.75% 2.16% -
  Horiz. % 144.78% 147.48% 127.16% 151.26% 94.24% 102.16% 100.00%
P/NAPS 0.86 0.73 0.63 0.60 0.95 0.51 0.57 7.09%
  YoY % 17.81% 15.87% 5.00% -36.84% 86.27% -10.53% -
  Horiz. % 150.88% 128.07% 110.53% 105.26% 166.67% 89.47% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 28/10/11 04/11/10 06/11/09 07/11/08 02/11/07 03/11/06 18/11/05 -
Price 2.3800 2.0300 1.4800 1.1400 1.9600 0.9500 0.9000 -
P/RPS 1.34 1.67 0.98 0.57 1.11 0.70 0.60 14.32%
  YoY % -19.76% 70.41% 71.93% -48.65% 58.57% 16.67% -
  Horiz. % 223.33% 278.33% 163.33% 95.00% 185.00% 116.67% 100.00%
P/EPS 5.31 6.57 7.53 5.99 6.38 5.09 7.16 -4.86%
  YoY % -19.18% -12.75% 25.71% -6.11% 25.34% -28.91% -
  Horiz. % 74.16% 91.76% 105.17% 83.66% 89.11% 71.09% 100.00%
EY 18.84 15.22 13.28 16.69 15.67 19.66 13.97 5.11%
  YoY % 23.78% 14.61% -20.43% 6.51% -20.30% 40.73% -
  Horiz. % 134.86% 108.95% 95.06% 119.47% 112.17% 140.73% 100.00%
DY 7.98 7.39 6.73 9.59 5.10 5.26 5.56 6.20%
  YoY % 7.98% 9.81% -29.82% 88.04% -3.04% -5.40% -
  Horiz. % 143.53% 132.91% 121.04% 172.48% 91.73% 94.60% 100.00%
P/NAPS 0.87 0.82 0.66 0.53 0.98 0.55 0.57 7.30%
  YoY % 6.10% 24.24% 24.53% -45.92% 78.18% -3.51% -
  Horiz. % 152.63% 143.86% 115.79% 92.98% 171.93% 96.49% 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