Highlights

[PTARAS] YoY TTM Result on 2009-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     37.46%    YoY -     -3.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 190,259 141,323 97,053 120,884 172,392 141,734 108,072 9.88%
  YoY % 34.63% 45.61% -19.71% -29.88% 21.63% 31.15% -
  Horiz. % 176.05% 130.77% 89.80% 111.86% 159.52% 131.15% 100.00%
PBT 61,944 44,547 29,656 20,972 24,676 31,461 20,080 20.63%
  YoY % 39.05% 50.21% 41.41% -15.01% -21.57% 56.68% -
  Horiz. % 308.49% 221.85% 147.69% 104.44% 122.89% 156.68% 100.00%
Tax -14,868 -8,761 -4,932 -5,205 -8,286 -6,790 -5,119 19.43%
  YoY % -69.71% -77.64% 5.24% 37.18% -22.03% -32.64% -
  Horiz. % 290.45% 171.15% 96.35% 101.68% 161.87% 132.64% 100.00%
NP 47,076 35,786 24,724 15,767 16,390 24,671 14,961 21.03%
  YoY % 31.55% 44.74% 56.81% -3.80% -33.57% 64.90% -
  Horiz. % 314.66% 239.20% 165.26% 105.39% 109.55% 164.90% 100.00%
NP to SH 47,076 35,786 24,724 15,767 16,390 24,671 14,961 21.03%
  YoY % 31.55% 44.74% 56.81% -3.80% -33.57% 64.90% -
  Horiz. % 314.66% 239.20% 165.26% 105.39% 109.55% 164.90% 100.00%
Tax Rate 24.00 % 19.67 % 16.63 % 24.82 % 33.58 % 21.58 % 25.49 % -1.00%
  YoY % 22.01% 18.28% -33.00% -26.09% 55.61% -15.34% -
  Horiz. % 94.15% 77.17% 65.24% 97.37% 131.74% 84.66% 100.00%
Total Cost 143,183 105,537 72,329 105,117 156,002 117,063 93,111 7.43%
  YoY % 35.67% 45.91% -31.19% -32.62% 33.26% 25.72% -
  Horiz. % 153.78% 113.35% 77.68% 112.89% 167.54% 125.72% 100.00%
Net Worth 251,042 217,918 199,222 180,524 185,258 161,409 139,351 10.30%
  YoY % 15.20% 9.38% 10.36% -2.55% 14.78% 15.83% -
  Horiz. % 180.15% 156.38% 142.96% 129.55% 132.94% 115.83% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 16,049 15,234 12,039 7,997 9,422 8,010 4,055 25.74%
  YoY % 5.35% 26.54% 50.54% -15.12% 17.62% 97.55% -
  Horiz. % 395.80% 375.69% 296.90% 197.22% 232.36% 197.55% 100.00%
Div Payout % 34.09 % 42.57 % 48.70 % 50.72 % 57.49 % 32.47 % 27.10 % 3.89%
  YoY % -19.92% -12.59% -3.98% -11.78% 77.06% 19.82% -
  Horiz. % 125.79% 157.08% 179.70% 187.16% 212.14% 119.82% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 251,042 217,918 199,222 180,524 185,258 161,409 139,351 10.30%
  YoY % 15.20% 9.38% 10.36% -2.55% 14.78% 15.83% -
  Horiz. % 180.15% 156.38% 142.96% 129.55% 132.94% 115.83% 100.00%
NOSH 79,949 79,823 80,009 80,233 86,166 80,303 80,086 -0.03%
  YoY % 0.16% -0.23% -0.28% -6.89% 7.30% 0.27% -
  Horiz. % 99.83% 99.67% 99.90% 100.18% 107.59% 100.27% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.74 % 25.32 % 25.47 % 13.04 % 9.51 % 17.41 % 13.84 % 10.16%
  YoY % -2.29% -0.59% 95.32% 37.12% -45.38% 25.79% -
  Horiz. % 178.76% 182.95% 184.03% 94.22% 68.71% 125.79% 100.00%
ROE 18.75 % 16.42 % 12.41 % 8.73 % 8.85 % 15.28 % 10.74 % 9.72%
  YoY % 14.19% 32.31% 42.15% -1.36% -42.08% 42.27% -
  Horiz. % 174.58% 152.89% 115.55% 81.28% 82.40% 142.27% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 237.97 177.04 121.30 150.67 200.07 176.50 134.94 9.91%
  YoY % 34.42% 45.95% -19.49% -24.69% 13.35% 30.80% -
  Horiz. % 176.35% 131.20% 89.89% 111.66% 148.27% 130.80% 100.00%
EPS 58.88 44.83 30.90 19.65 19.02 30.72 18.68 21.07%
  YoY % 31.34% 45.08% 57.25% 3.31% -38.09% 64.45% -
  Horiz. % 315.20% 239.99% 165.42% 105.19% 101.82% 164.45% 100.00%
DPS 20.00 19.00 15.00 9.97 10.94 10.00 5.00 25.97%
  YoY % 5.26% 26.67% 50.45% -8.87% 9.40% 100.00% -
  Horiz. % 400.00% 380.00% 300.00% 199.40% 218.80% 200.00% 100.00%
NAPS 3.1400 2.7300 2.4900 2.2500 2.1500 2.0100 1.7400 10.33%
  YoY % 15.02% 9.64% 10.67% 4.65% 6.97% 15.52% -
  Horiz. % 180.46% 156.90% 143.10% 129.31% 123.56% 115.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 114.71 85.20 58.51 72.88 103.94 85.45 65.16 9.88%
  YoY % 34.64% 45.62% -19.72% -29.88% 21.64% 31.14% -
  Horiz. % 176.04% 130.76% 89.79% 111.85% 159.52% 131.14% 100.00%
EPS 28.38 21.58 14.91 9.51 9.88 14.87 9.02 21.03%
  YoY % 31.51% 44.74% 56.78% -3.74% -33.56% 64.86% -
  Horiz. % 314.63% 239.25% 165.30% 105.43% 109.53% 164.86% 100.00%
DPS 9.68 9.18 7.26 4.82 5.68 4.83 2.44 25.79%
  YoY % 5.45% 26.45% 50.62% -15.14% 17.60% 97.95% -
  Horiz. % 396.72% 376.23% 297.54% 197.54% 232.79% 197.95% 100.00%
NAPS 1.5135 1.3138 1.2011 1.0884 1.1169 0.9731 0.8402 10.30%
  YoY % 15.20% 9.38% 10.35% -2.55% 14.78% 15.82% -
  Horiz. % 180.14% 156.37% 142.95% 129.54% 132.93% 115.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.0200 2.3600 1.8300 1.4100 1.3000 1.9100 0.8800 -
P/RPS 1.27 1.33 1.51 0.94 0.65 1.08 0.65 11.80%
  YoY % -4.51% -11.92% 60.64% 44.62% -39.81% 66.15% -
  Horiz. % 195.38% 204.62% 232.31% 144.62% 100.00% 166.15% 100.00%
P/EPS 5.13 5.26 5.92 7.18 6.83 6.22 4.71 1.43%
  YoY % -2.47% -11.15% -17.55% 5.12% 9.81% 32.06% -
  Horiz. % 108.92% 111.68% 125.69% 152.44% 145.01% 132.06% 100.00%
EY 19.50 19.00 16.89 13.94 14.63 16.09 21.23 -1.41%
  YoY % 2.63% 12.49% 21.16% -4.72% -9.07% -24.21% -
  Horiz. % 91.85% 89.50% 79.56% 65.66% 68.91% 75.79% 100.00%
DY 6.62 8.05 8.20 7.07 8.41 5.24 5.68 2.58%
  YoY % -17.76% -1.83% 15.98% -15.93% 60.50% -7.75% -
  Horiz. % 116.55% 141.73% 144.37% 124.47% 148.06% 92.25% 100.00%
P/NAPS 0.96 0.86 0.73 0.63 0.60 0.95 0.51 11.11%
  YoY % 11.63% 17.81% 15.87% 5.00% -36.84% 86.27% -
  Horiz. % 188.24% 168.63% 143.14% 123.53% 117.65% 186.27% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 28/10/11 04/11/10 06/11/09 07/11/08 02/11/07 03/11/06 -
Price 3.1600 2.3800 2.0300 1.4800 1.1400 1.9600 0.9500 -
P/RPS 1.33 1.34 1.67 0.98 0.57 1.11 0.70 11.28%
  YoY % -0.75% -19.76% 70.41% 71.93% -48.65% 58.57% -
  Horiz. % 190.00% 191.43% 238.57% 140.00% 81.43% 158.57% 100.00%
P/EPS 5.37 5.31 6.57 7.53 5.99 6.38 5.09 0.90%
  YoY % 1.13% -19.18% -12.75% 25.71% -6.11% 25.34% -
  Horiz. % 105.50% 104.32% 129.08% 147.94% 117.68% 125.34% 100.00%
EY 18.63 18.84 15.22 13.28 16.69 15.67 19.66 -0.89%
  YoY % -1.11% 23.78% 14.61% -20.43% 6.51% -20.30% -
  Horiz. % 94.76% 95.83% 77.42% 67.55% 84.89% 79.70% 100.00%
DY 6.33 7.98 7.39 6.73 9.59 5.10 5.26 3.13%
  YoY % -20.68% 7.98% 9.81% -29.82% 88.04% -3.04% -
  Horiz. % 120.34% 151.71% 140.49% 127.95% 182.32% 96.96% 100.00%
P/NAPS 1.01 0.87 0.82 0.66 0.53 0.98 0.55 10.65%
  YoY % 16.09% 6.10% 24.24% 24.53% -45.92% 78.18% -
  Horiz. % 183.64% 158.18% 149.09% 120.00% 96.36% 178.18% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
5. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
6. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
7. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers