Highlights

[PTARAS] YoY TTM Result on 2010-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 04-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     19.23%    YoY -     56.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 172,539 190,259 141,323 97,053 120,884 172,392 141,734 3.33%
  YoY % -9.31% 34.63% 45.61% -19.71% -29.88% 21.63% -
  Horiz. % 121.73% 134.24% 99.71% 68.48% 85.29% 121.63% 100.00%
PBT 62,416 61,944 44,547 29,656 20,972 24,676 31,461 12.08%
  YoY % 0.76% 39.05% 50.21% 41.41% -15.01% -21.57% -
  Horiz. % 198.39% 196.89% 141.59% 94.26% 66.66% 78.43% 100.00%
Tax -13,866 -14,868 -8,761 -4,932 -5,205 -8,286 -6,790 12.62%
  YoY % 6.74% -69.71% -77.64% 5.24% 37.18% -22.03% -
  Horiz. % 204.21% 218.97% 129.03% 72.64% 76.66% 122.03% 100.00%
NP 48,550 47,076 35,786 24,724 15,767 16,390 24,671 11.93%
  YoY % 3.13% 31.55% 44.74% 56.81% -3.80% -33.57% -
  Horiz. % 196.79% 190.82% 145.05% 100.21% 63.91% 66.43% 100.00%
NP to SH 48,550 47,076 35,786 24,724 15,767 16,390 24,671 11.93%
  YoY % 3.13% 31.55% 44.74% 56.81% -3.80% -33.57% -
  Horiz. % 196.79% 190.82% 145.05% 100.21% 63.91% 66.43% 100.00%
Tax Rate 22.22 % 24.00 % 19.67 % 16.63 % 24.82 % 33.58 % 21.58 % 0.49%
  YoY % -7.42% 22.01% 18.28% -33.00% -26.09% 55.61% -
  Horiz. % 102.97% 111.21% 91.15% 77.06% 115.01% 155.61% 100.00%
Total Cost 123,989 143,183 105,537 72,329 105,117 156,002 117,063 0.96%
  YoY % -13.41% 35.67% 45.91% -31.19% -32.62% 33.26% -
  Horiz. % 105.92% 122.31% 90.15% 61.79% 89.80% 133.26% 100.00%
Net Worth 282,770 251,042 217,918 199,222 180,524 185,258 161,409 9.79%
  YoY % 12.64% 15.20% 9.38% 10.36% -2.55% 14.78% -
  Horiz. % 175.19% 155.53% 135.01% 123.43% 111.84% 114.78% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 20,038 16,049 15,234 12,039 7,997 9,422 8,010 16.50%
  YoY % 24.86% 5.35% 26.54% 50.54% -15.12% 17.62% -
  Horiz. % 250.15% 200.35% 190.18% 150.29% 99.84% 117.62% 100.00%
Div Payout % 41.27 % 34.09 % 42.57 % 48.70 % 50.72 % 57.49 % 32.47 % 4.07%
  YoY % 21.06% -19.92% -12.59% -3.98% -11.78% 77.06% -
  Horiz. % 127.10% 104.99% 131.11% 149.98% 156.21% 177.06% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 282,770 251,042 217,918 199,222 180,524 185,258 161,409 9.79%
  YoY % 12.64% 15.20% 9.38% 10.36% -2.55% 14.78% -
  Horiz. % 175.19% 155.53% 135.01% 123.43% 111.84% 114.78% 100.00%
NOSH 79,878 79,949 79,823 80,009 80,233 86,166 80,303 -0.09%
  YoY % -0.09% 0.16% -0.23% -0.28% -6.89% 7.30% -
  Horiz. % 99.47% 99.56% 99.40% 99.63% 99.91% 107.30% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 28.14 % 24.74 % 25.32 % 25.47 % 13.04 % 9.51 % 17.41 % 8.32%
  YoY % 13.74% -2.29% -0.59% 95.32% 37.12% -45.38% -
  Horiz. % 161.63% 142.10% 145.43% 146.30% 74.90% 54.62% 100.00%
ROE 17.17 % 18.75 % 16.42 % 12.41 % 8.73 % 8.85 % 15.28 % 1.96%
  YoY % -8.43% 14.19% 32.31% 42.15% -1.36% -42.08% -
  Horiz. % 112.37% 122.71% 107.46% 81.22% 57.13% 57.92% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 216.00 237.97 177.04 121.30 150.67 200.07 176.50 3.42%
  YoY % -9.23% 34.42% 45.95% -19.49% -24.69% 13.35% -
  Horiz. % 122.38% 134.83% 100.31% 68.73% 85.37% 113.35% 100.00%
EPS 60.78 58.88 44.83 30.90 19.65 19.02 30.72 12.03%
  YoY % 3.23% 31.34% 45.08% 57.25% 3.31% -38.09% -
  Horiz. % 197.85% 191.67% 145.93% 100.59% 63.96% 61.91% 100.00%
DPS 25.00 20.00 19.00 15.00 9.97 10.94 10.00 16.48%
  YoY % 25.00% 5.26% 26.67% 50.45% -8.87% 9.40% -
  Horiz. % 250.00% 200.00% 190.00% 150.00% 99.70% 109.40% 100.00%
NAPS 3.5400 3.1400 2.7300 2.4900 2.2500 2.1500 2.0100 9.88%
  YoY % 12.74% 15.02% 9.64% 10.67% 4.65% 6.97% -
  Horiz. % 176.12% 156.22% 135.82% 123.88% 111.94% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 104.02 114.71 85.20 58.51 72.88 103.94 85.45 3.33%
  YoY % -9.32% 34.64% 45.62% -19.72% -29.88% 21.64% -
  Horiz. % 121.73% 134.24% 99.71% 68.47% 85.29% 121.64% 100.00%
EPS 29.27 28.38 21.58 14.91 9.51 9.88 14.87 11.94%
  YoY % 3.14% 31.51% 44.74% 56.78% -3.74% -33.56% -
  Horiz. % 196.84% 190.85% 145.12% 100.27% 63.95% 66.44% 100.00%
DPS 12.08 9.68 9.18 7.26 4.82 5.68 4.83 16.49%
  YoY % 24.79% 5.45% 26.45% 50.62% -15.14% 17.60% -
  Horiz. % 250.10% 200.41% 190.06% 150.31% 99.79% 117.60% 100.00%
NAPS 1.7048 1.5135 1.3138 1.2011 1.0884 1.1169 0.9731 9.79%
  YoY % 12.64% 15.20% 9.38% 10.35% -2.55% 14.78% -
  Horiz. % 175.19% 155.53% 135.01% 123.43% 111.85% 114.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.8600 3.0200 2.3600 1.8300 1.4100 1.3000 1.9100 -
P/RPS 2.71 1.27 1.33 1.51 0.94 0.65 1.08 16.55%
  YoY % 113.39% -4.51% -11.92% 60.64% 44.62% -39.81% -
  Horiz. % 250.93% 117.59% 123.15% 139.81% 87.04% 60.19% 100.00%
P/EPS 9.64 5.13 5.26 5.92 7.18 6.83 6.22 7.57%
  YoY % 87.91% -2.47% -11.15% -17.55% 5.12% 9.81% -
  Horiz. % 154.98% 82.48% 84.57% 95.18% 115.43% 109.81% 100.00%
EY 10.37 19.50 19.00 16.89 13.94 14.63 16.09 -7.05%
  YoY % -46.82% 2.63% 12.49% 21.16% -4.72% -9.07% -
  Horiz. % 64.45% 121.19% 118.09% 104.97% 86.64% 90.93% 100.00%
DY 4.27 6.62 8.05 8.20 7.07 8.41 5.24 -3.35%
  YoY % -35.50% -17.76% -1.83% 15.98% -15.93% 60.50% -
  Horiz. % 81.49% 126.34% 153.63% 156.49% 134.92% 160.50% 100.00%
P/NAPS 1.66 0.96 0.86 0.73 0.63 0.60 0.95 9.74%
  YoY % 72.92% 11.63% 17.81% 15.87% 5.00% -36.84% -
  Horiz. % 174.74% 101.05% 90.53% 76.84% 66.32% 63.16% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 15/11/13 08/11/12 28/10/11 04/11/10 06/11/09 07/11/08 02/11/07 -
Price 6.3000 3.1600 2.3800 2.0300 1.4800 1.1400 1.9600 -
P/RPS 2.92 1.33 1.34 1.67 0.98 0.57 1.11 17.48%
  YoY % 119.55% -0.75% -19.76% 70.41% 71.93% -48.65% -
  Horiz. % 263.06% 119.82% 120.72% 150.45% 88.29% 51.35% 100.00%
P/EPS 10.37 5.37 5.31 6.57 7.53 5.99 6.38 8.42%
  YoY % 93.11% 1.13% -19.18% -12.75% 25.71% -6.11% -
  Horiz. % 162.54% 84.17% 83.23% 102.98% 118.03% 93.89% 100.00%
EY 9.65 18.63 18.84 15.22 13.28 16.69 15.67 -7.76%
  YoY % -48.20% -1.11% 23.78% 14.61% -20.43% 6.51% -
  Horiz. % 61.58% 118.89% 120.23% 97.13% 84.75% 106.51% 100.00%
DY 3.97 6.33 7.98 7.39 6.73 9.59 5.10 -4.08%
  YoY % -37.28% -20.68% 7.98% 9.81% -29.82% 88.04% -
  Horiz. % 77.84% 124.12% 156.47% 144.90% 131.96% 188.04% 100.00%
P/NAPS 1.78 1.01 0.87 0.82 0.66 0.53 0.98 10.45%
  YoY % 76.24% 16.09% 6.10% 24.24% 24.53% -45.92% -
  Horiz. % 181.63% 103.06% 88.78% 83.67% 67.35% 54.08% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS