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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

120  642  439  1081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 XOX 0.24-0.015 
 SAPNRG 0.12-0.01 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 
 AT 0.10-0.005 
 BORNOIL 0.07+0.005 
 GPA 0.185+0.02 
 AEMULUS 0.655-0.085 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers