Highlights

[PTARAS] YoY TTM Result on 2008-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     -37.49%    YoY -     -57.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 168,383 96,225 119,553 159,291 141,725 124,828 115,986 6.41%
  YoY % 74.99% -19.51% -24.95% 12.39% 13.54% 7.62% -
  Horiz. % 145.18% 82.96% 103.08% 137.34% 122.19% 107.62% 100.00%
PBT 51,572 34,196 24,451 18,101 31,255 23,724 15,373 22.34%
  YoY % 50.81% 39.86% 35.08% -42.09% 31.74% 54.32% -
  Horiz. % 335.47% 222.44% 159.05% 117.75% 203.31% 154.32% 100.00%
Tax -10,992 -5,277 -4,785 -7,855 -7,010 -5,305 -4,470 16.17%
  YoY % -108.30% -10.28% 39.08% -12.05% -32.14% -18.68% -
  Horiz. % 245.91% 118.05% 107.05% 175.73% 156.82% 118.68% 100.00%
NP 40,580 28,919 19,666 10,246 24,245 18,419 10,903 24.48%
  YoY % 40.32% 47.05% 91.94% -57.74% 31.63% 68.94% -
  Horiz. % 372.19% 265.24% 180.37% 93.97% 222.37% 168.94% 100.00%
NP to SH 40,580 28,919 19,666 10,246 24,245 18,419 10,903 24.48%
  YoY % 40.32% 47.05% 91.94% -57.74% 31.63% 68.94% -
  Horiz. % 372.19% 265.24% 180.37% 93.97% 222.37% 168.94% 100.00%
Tax Rate 21.31 % 15.43 % 19.57 % 43.40 % 22.43 % 22.36 % 29.08 % -5.05%
  YoY % 38.11% -21.15% -54.91% 93.49% 0.31% -23.11% -
  Horiz. % 73.28% 53.06% 67.30% 149.24% 77.13% 76.89% 100.00%
Total Cost 127,803 67,306 99,887 149,045 117,480 106,409 105,083 3.31%
  YoY % 89.88% -32.62% -32.98% 26.87% 10.40% 1.26% -
  Horiz. % 121.62% 64.05% 95.06% 141.84% 111.80% 101.26% 100.00%
Net Worth 159,862 203,975 180,362 149,349 160,807 143,093 127,775 3.80%
  YoY % -21.63% 13.09% 20.76% -7.12% 12.38% 11.99% -
  Horiz. % 125.11% 159.64% 141.16% 116.88% 125.85% 111.99% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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 % 37.54 % 41.63 % 40.67 % 91.96 % 33.04 % 22.02 % 36.76 % 0.35%
  YoY % -9.82% 2.36% -55.77% 178.33% 50.05% -40.10% -
  Horiz. % 102.12% 113.25% 110.64% 250.16% 89.88% 59.90% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 159,862 203,975 180,362 149,349 160,807 143,093 127,775 3.80%
  YoY % -21.63% 13.09% 20.76% -7.12% 12.38% 11.99% -
  Horiz. % 125.11% 159.64% 141.16% 116.88% 125.85% 111.99% 100.00%
NOSH 79,931 79,990 80,880 72,499 79,607 79,940 80,024 -0.02%
  YoY % -0.07% -1.10% 11.56% -8.93% -0.42% -0.11% -
  Horiz. % 99.88% 99.96% 101.07% 90.60% 99.48% 99.89% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 24.10 % 30.05 % 16.45 % 6.43 % 17.11 % 14.76 % 9.40 % 16.98%
  YoY % -19.80% 82.67% 155.83% -62.42% 15.92% 57.02% -
  Horiz. % 256.38% 319.68% 175.00% 68.40% 182.02% 157.02% 100.00%
ROE 25.38 % 14.18 % 10.90 % 6.86 % 15.08 % 12.87 % 8.53 % 19.92%
  YoY % 78.98% 30.09% 58.89% -54.51% 17.17% 50.88% -
  Horiz. % 297.54% 166.24% 127.78% 80.42% 176.79% 150.88% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 210.66 120.30 147.82 219.71 178.03 156.15 144.94 6.43%
  YoY % 75.11% -18.62% -32.72% 23.41% 14.01% 7.73% -
  Horiz. % 145.34% 83.00% 101.99% 151.59% 122.83% 107.73% 100.00%
EPS 50.77 36.15 24.32 14.13 30.46 23.04 13.62 24.51%
  YoY % 40.44% 48.64% 72.12% -53.61% 32.20% 69.16% -
  Horiz. % 372.76% 265.42% 178.56% 103.74% 223.64% 169.16% 100.00%
DPS 19.00 15.00 10.00 13.00 10.00 5.00 5.00 24.91%
  YoY % 26.67% 50.00% -23.08% 30.00% 100.00% 0.00% -
  Horiz. % 380.00% 300.00% 200.00% 260.00% 200.00% 100.00% 100.00%
NAPS 2.0000 2.5500 2.2300 2.0600 2.0200 1.7900 1.5967 3.82%
  YoY % -21.57% 14.35% 8.25% 1.98% 12.85% 12.11% -
  Horiz. % 125.26% 159.70% 139.66% 129.02% 126.51% 112.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 101.52 58.01 72.08 96.04 85.45 75.26 69.93 6.41%
  YoY % 75.00% -19.52% -24.95% 12.39% 13.54% 7.62% -
  Horiz. % 145.17% 82.95% 103.07% 137.34% 122.19% 107.62% 100.00%
EPS 24.47 17.44 11.86 6.18 14.62 11.10 6.57 24.49%
  YoY % 40.31% 47.05% 91.91% -57.73% 31.71% 68.95% -
  Horiz. % 372.45% 265.45% 180.52% 94.06% 222.53% 168.95% 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 0.9638 1.2298 1.0874 0.9004 0.9695 0.8627 0.7704 3.80%
  YoY % -21.63% 13.10% 20.77% -7.13% 12.38% 11.98% -
  Horiz. % 125.10% 159.63% 141.15% 116.87% 125.84% 111.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.1700 1.9100 1.3200 1.0500 1.8100 1.0800 0.7600 -
P/RPS 1.03 1.59 0.89 0.48 1.02 0.69 0.52 12.06%
  YoY % -35.22% 78.65% 85.42% -52.94% 47.83% 32.69% -
  Horiz. % 198.08% 305.77% 171.15% 92.31% 196.15% 132.69% 100.00%
P/EPS 4.27 5.28 5.43 7.43 5.94 4.69 5.58 -4.36%
  YoY % -19.13% -2.76% -26.92% 25.08% 26.65% -15.95% -
  Horiz. % 76.52% 94.62% 97.31% 133.15% 106.45% 84.05% 100.00%
EY 23.40 18.93 18.42 13.46 16.83 21.33 17.93 4.54%
  YoY % 23.61% 2.77% 36.85% -20.02% -21.10% 18.96% -
  Horiz. % 130.51% 105.58% 102.73% 75.07% 93.87% 118.96% 100.00%
DY 8.76 7.85 7.58 12.38 5.52 4.63 6.58 4.88%
  YoY % 11.59% 3.56% -38.77% 124.28% 19.22% -29.64% -
  Horiz. % 133.13% 119.30% 115.20% 188.15% 83.89% 70.36% 100.00%
P/NAPS 1.09 0.75 0.59 0.51 0.90 0.60 0.48 14.64%
  YoY % 45.33% 27.12% 15.69% -43.33% 50.00% 25.00% -
  Horiz. % 227.08% 156.25% 122.92% 106.25% 187.50% 125.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 09/02/07 17/02/06 -
Price 2.5300 2.0700 1.6100 1.0300 1.7400 1.2600 0.8200 -
P/RPS 1.20 1.72 1.09 0.47 0.98 0.81 0.57 13.20%
  YoY % -30.23% 57.80% 131.91% -52.04% 20.99% 42.11% -
  Horiz. % 210.53% 301.75% 191.23% 82.46% 171.93% 142.11% 100.00%
P/EPS 4.98 5.73 6.62 7.29 5.71 5.47 6.02 -3.11%
  YoY % -13.09% -13.44% -9.19% 27.67% 4.39% -9.14% -
  Horiz. % 82.72% 95.18% 109.97% 121.10% 94.85% 90.86% 100.00%
EY 20.07 17.47 15.10 13.72 17.50 18.29 16.62 3.19%
  YoY % 14.88% 15.70% 10.06% -21.60% -4.32% 10.05% -
  Horiz. % 120.76% 105.11% 90.85% 82.55% 105.29% 110.05% 100.00%
DY 7.51 7.25 6.21 12.62 5.75 3.97 6.10 3.52%
  YoY % 3.59% 16.75% -50.79% 119.48% 44.84% -34.92% -
  Horiz. % 123.11% 118.85% 101.80% 206.89% 94.26% 65.08% 100.00%
P/NAPS 1.27 0.81 0.72 0.50 0.86 0.70 0.51 16.41%
  YoY % 56.79% 12.50% 44.00% -41.86% 22.86% 37.25% -
  Horiz. % 249.02% 158.82% 141.18% 98.04% 168.63% 137.25% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers