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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers