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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

581  367  452  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.51+0.065 
 KNM 0.265+0.015 
 HIBISCS 0.685+0.09 
 ARMADA 0.255+0.025 
 AIRASIA 0.825+0.12 
 XOX 0.08+0.005 
 AAX 0.115+0.005 
 NEXGRAM 0.03+0.005 
 ICON 0.14+0.015 
 VELESTO 0.175+0.015 

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