Highlights

[PTARAS] YoY TTM Result on 2010-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 10-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     16.97%    YoY -     47.05%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 184,412 173,829 168,383 96,225 119,553 159,291 141,725 4.48%
  YoY % 6.09% 3.23% 74.99% -19.51% -24.95% 12.39% -
  Horiz. % 130.12% 122.65% 118.81% 67.90% 84.36% 112.39% 100.00%
PBT 69,685 55,833 51,572 34,196 24,451 18,101 31,255 14.28%
  YoY % 24.81% 8.26% 50.81% 39.86% 35.08% -42.09% -
  Horiz. % 222.96% 178.64% 165.00% 109.41% 78.23% 57.91% 100.00%
Tax -15,448 -13,750 -10,992 -5,277 -4,785 -7,855 -7,010 14.06%
  YoY % -12.35% -25.09% -108.30% -10.28% 39.08% -12.05% -
  Horiz. % 220.37% 196.15% 156.80% 75.28% 68.26% 112.05% 100.00%
NP 54,237 42,083 40,580 28,919 19,666 10,246 24,245 14.35%
  YoY % 28.88% 3.70% 40.32% 47.05% 91.94% -57.74% -
  Horiz. % 223.70% 173.57% 167.37% 119.28% 81.11% 42.26% 100.00%
NP to SH 54,237 42,083 40,580 28,919 19,666 10,246 24,245 14.35%
  YoY % 28.88% 3.70% 40.32% 47.05% 91.94% -57.74% -
  Horiz. % 223.70% 173.57% 167.37% 119.28% 81.11% 42.26% 100.00%
Tax Rate 22.17 % 24.63 % 21.31 % 15.43 % 19.57 % 43.40 % 22.43 % -0.19%
  YoY % -9.99% 15.58% 38.11% -21.15% -54.91% 93.49% -
  Horiz. % 98.84% 109.81% 95.01% 68.79% 87.25% 193.49% 100.00%
Total Cost 130,175 131,746 127,803 67,306 99,887 149,045 117,480 1.72%
  YoY % -1.19% 3.09% 89.88% -32.62% -32.98% 26.87% -
  Horiz. % 110.81% 112.14% 108.79% 57.29% 85.02% 126.87% 100.00%
Net Worth 284,116 241,200 159,862 203,975 180,362 149,349 160,807 9.94%
  YoY % 17.79% 50.88% -21.63% 13.09% 20.76% -7.12% -
  Horiz. % 176.68% 149.99% 99.41% 126.84% 112.16% 92.88% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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 % 36.95 % 38.14 % 37.54 % 41.63 % 40.67 % 91.96 % 33.04 % 1.88%
  YoY % -3.12% 1.60% -9.82% 2.36% -55.77% 178.33% -
  Horiz. % 111.83% 115.44% 113.62% 126.00% 123.09% 278.33% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 284,116 241,200 159,862 203,975 180,362 149,349 160,807 9.94%
  YoY % 17.79% 50.88% -21.63% 13.09% 20.76% -7.12% -
  Horiz. % 176.68% 149.99% 99.41% 126.84% 112.16% 92.88% 100.00%
NOSH 159,616 80,400 79,931 79,990 80,880 72,499 79,607 12.28%
  YoY % 98.53% 0.59% -0.07% -1.10% 11.56% -8.93% -
  Horiz. % 200.50% 101.00% 100.41% 100.48% 101.60% 91.07% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 29.41 % 24.21 % 24.10 % 30.05 % 16.45 % 6.43 % 17.11 % 9.44%
  YoY % 21.48% 0.46% -19.80% 82.67% 155.83% -62.42% -
  Horiz. % 171.89% 141.50% 140.85% 175.63% 96.14% 37.58% 100.00%
ROE 19.09 % 17.45 % 25.38 % 14.18 % 10.90 % 6.86 % 15.08 % 4.00%
  YoY % 9.40% -31.25% 78.98% 30.09% 58.89% -54.51% -
  Horiz. % 126.59% 115.72% 168.30% 94.03% 72.28% 45.49% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 115.53 216.21 210.66 120.30 147.82 219.71 178.03 -6.95%
  YoY % -46.57% 2.63% 75.11% -18.62% -32.72% 23.41% -
  Horiz. % 64.89% 121.45% 118.33% 67.57% 83.03% 123.41% 100.00%
EPS 33.98 52.34 50.77 36.15 24.32 14.13 30.46 1.84%
  YoY % -35.08% 3.09% 40.44% 48.64% 72.12% -53.61% -
  Horiz. % 111.56% 171.83% 166.68% 118.68% 79.84% 46.39% 100.00%
DPS 12.55 20.00 19.00 15.00 10.00 13.00 10.00 3.85%
  YoY % -37.25% 5.26% 26.67% 50.00% -23.08% 30.00% -
  Horiz. % 125.50% 200.00% 190.00% 150.00% 100.00% 130.00% 100.00%
NAPS 1.7800 3.0000 2.0000 2.5500 2.2300 2.0600 2.0200 -2.08%
  YoY % -40.67% 50.00% -21.57% 14.35% 8.25% 1.98% -
  Horiz. % 88.12% 148.51% 99.01% 126.24% 110.40% 101.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 111.18 104.80 101.52 58.01 72.08 96.04 85.45 4.48%
  YoY % 6.09% 3.23% 75.00% -19.52% -24.95% 12.39% -
  Horiz. % 130.11% 122.64% 118.81% 67.89% 84.35% 112.39% 100.00%
EPS 32.70 25.37 24.47 17.44 11.86 6.18 14.62 14.34%
  YoY % 28.89% 3.68% 40.31% 47.05% 91.91% -57.73% -
  Horiz. % 223.67% 173.53% 167.37% 119.29% 81.12% 42.27% 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 1.7129 1.4542 0.9638 1.2298 1.0874 0.9004 0.9695 9.94%
  YoY % 17.79% 50.88% -21.63% 13.10% 20.77% -7.13% -
  Horiz. % 176.68% 149.99% 99.41% 126.85% 112.16% 92.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.8600 3.0800 2.1700 1.9100 1.3200 1.0500 1.8100 -
P/RPS 2.48 1.42 1.03 1.59 0.89 0.48 1.02 15.94%
  YoY % 74.65% 37.86% -35.22% 78.65% 85.42% -52.94% -
  Horiz. % 243.14% 139.22% 100.98% 155.88% 87.25% 47.06% 100.00%
P/EPS 8.42 5.88 4.27 5.28 5.43 7.43 5.94 5.98%
  YoY % 43.20% 37.70% -19.13% -2.76% -26.92% 25.08% -
  Horiz. % 141.75% 98.99% 71.89% 88.89% 91.41% 125.08% 100.00%
EY 11.88 16.99 23.40 18.93 18.42 13.46 16.83 -5.63%
  YoY % -30.08% -27.39% 23.61% 2.77% 36.85% -20.02% -
  Horiz. % 70.59% 100.95% 139.04% 112.48% 109.45% 79.98% 100.00%
DY 4.39 6.49 8.76 7.85 7.58 12.38 5.52 -3.74%
  YoY % -32.36% -25.91% 11.59% 3.56% -38.77% 124.28% -
  Horiz. % 79.53% 117.57% 158.70% 142.21% 137.32% 224.28% 100.00%
P/NAPS 1.61 1.03 1.09 0.75 0.59 0.51 0.90 10.17%
  YoY % 56.31% -5.50% 45.33% 27.12% 15.69% -43.33% -
  Horiz. % 178.89% 114.44% 121.11% 83.33% 65.56% 56.67% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 12/02/14 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 -
Price 2.8500 2.9300 2.5300 2.0700 1.6100 1.0300 1.7400 -
P/RPS 2.47 1.36 1.20 1.72 1.09 0.47 0.98 16.64%
  YoY % 81.62% 13.33% -30.23% 57.80% 131.91% -52.04% -
  Horiz. % 252.04% 138.78% 122.45% 175.51% 111.22% 47.96% 100.00%
P/EPS 8.39 5.60 4.98 5.73 6.62 7.29 5.71 6.62%
  YoY % 49.82% 12.45% -13.09% -13.44% -9.19% 27.67% -
  Horiz. % 146.94% 98.07% 87.22% 100.35% 115.94% 127.67% 100.00%
EY 11.92 17.86 20.07 17.47 15.10 13.72 17.50 -6.19%
  YoY % -33.26% -11.01% 14.88% 15.70% 10.06% -21.60% -
  Horiz. % 68.11% 102.06% 114.69% 99.83% 86.29% 78.40% 100.00%
DY 4.41 6.83 7.51 7.25 6.21 12.62 5.75 -4.32%
  YoY % -35.43% -9.05% 3.59% 16.75% -50.79% 119.48% -
  Horiz. % 76.70% 118.78% 130.61% 126.09% 108.00% 219.48% 100.00%
P/NAPS 1.60 0.98 1.27 0.81 0.72 0.50 0.86 10.89%
  YoY % 63.27% -22.83% 56.79% 12.50% 44.00% -41.86% -
  Horiz. % 186.05% 113.95% 147.67% 94.19% 83.72% 58.14% 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.
 


 

157  152  422  1572 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.530.00 
 HSI-H8F 0.29+0.04 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.225-0.045 
 SAPNRG 0.2950.00 
 MTAG 0.58+0.01 
 FPGROUP 0.56+0.015 
 HSI-C7J 0.125-0.02 
 UZMA 0.97-0.05 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. 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
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers