Highlights

[PTARAS] YoY TTM Result on 2006-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 11-May-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Mar-2006  [#3]
Profit Trend QoQ -     -3.85%    YoY -     -8.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 144,423 149,760 142,939 107,265 97,104 94,634 53,529 17.97%
  YoY % -3.56% 4.77% 33.26% 10.46% 2.61% 76.79% -
  Horiz. % 269.80% 279.77% 267.03% 200.39% 181.40% 176.79% 100.00%
PBT 13,861 35,870 26,191 14,581 14,971 12,258 9,699 6.13%
  YoY % -61.36% 36.96% 79.62% -2.61% 22.13% 26.38% -
  Horiz. % 142.91% 369.83% 270.04% 150.34% 154.36% 126.38% 100.00%
Tax -6,666 -8,723 -5,769 -4,098 -3,552 -2,340 -2,183 20.43%
  YoY % 23.58% -51.20% -40.78% -15.37% -51.79% -7.19% -
  Horiz. % 305.36% 399.59% 264.27% 187.72% 162.71% 107.19% 100.00%
NP 7,195 27,147 20,422 10,483 11,419 9,918 7,516 -0.72%
  YoY % -73.50% 32.93% 94.81% -8.20% 15.13% 31.96% -
  Horiz. % 95.73% 361.19% 271.71% 139.48% 151.93% 131.96% 100.00%
NP to SH 7,195 27,147 20,422 10,483 11,419 9,918 7,516 -0.72%
  YoY % -73.50% 32.93% 94.81% -8.20% 15.13% 31.96% -
  Horiz. % 95.73% 361.19% 271.71% 139.48% 151.93% 131.96% 100.00%
Tax Rate 48.09 % 24.32 % 22.03 % 28.11 % 23.73 % 19.09 % 22.51 % 13.47%
  YoY % 97.74% 10.39% -21.63% 18.46% 24.31% -15.19% -
  Horiz. % 213.64% 108.04% 97.87% 124.88% 105.42% 84.81% 100.00%
Total Cost 137,228 122,613 122,517 96,782 85,685 84,716 46,013 19.96%
  YoY % 11.92% 0.08% 26.59% 12.95% 1.14% 84.11% -
  Horiz. % 298.24% 266.47% 266.27% 210.34% 186.22% 184.11% 100.00%
Net Worth 169,170 169,266 147,968 130,640 122,279 114,688 108,603 7.66%
  YoY % -0.06% 14.39% 13.26% 6.84% 6.62% 5.60% -
  Horiz. % 155.77% 155.86% 136.25% 120.29% 112.59% 105.60% 100.00%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 9,422 8,010 4,055 4,007 4,007 6,008 4,018 15.24%
  YoY % 17.62% 97.55% 1.18% 0.01% -33.31% 49.51% -
  Horiz. % 234.45% 199.32% 100.90% 99.72% 99.71% 149.51% 100.00%
Div Payout % 130.96 % 29.51 % 19.86 % 38.23 % 35.09 % 60.58 % 53.47 % 16.09%
  YoY % 343.78% 48.59% -48.05% 8.95% -42.08% 13.30% -
  Horiz. % 244.92% 55.19% 37.14% 71.50% 65.63% 113.30% 100.00%
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 169,170 169,266 147,968 130,640 122,279 114,688 108,603 7.66%
  YoY % -0.06% 14.39% 13.26% 6.84% 6.62% 5.60% -
  Horiz. % 155.77% 155.86% 136.25% 120.29% 112.59% 105.60% 100.00%
NOSH 80,175 80,221 79,983 80,117 79,999 80,257 79,908 0.06%
  YoY % -0.06% 0.30% -0.17% 0.15% -0.32% 0.44% -
  Horiz. % 100.33% 100.39% 100.09% 100.26% 100.11% 100.44% 100.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.98 % 18.13 % 14.29 % 9.77 % 11.76 % 10.48 % 14.04 % -15.85%
  YoY % -72.53% 26.87% 46.26% -16.92% 12.21% -25.36% -
  Horiz. % 35.47% 129.13% 101.78% 69.59% 83.76% 74.64% 100.00%
ROE 4.25 % 16.04 % 13.80 % 8.02 % 9.34 % 8.65 % 6.92 % -7.80%
  YoY % -73.50% 16.23% 72.07% -14.13% 7.98% 25.00% -
  Horiz. % 61.42% 231.79% 199.42% 115.90% 134.97% 125.00% 100.00%
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 180.13 186.68 178.71 133.88 121.38 117.91 66.99 17.90%
  YoY % -3.51% 4.46% 33.49% 10.30% 2.94% 76.01% -
  Horiz. % 268.89% 278.67% 266.77% 199.85% 181.19% 176.01% 100.00%
EPS 8.97 33.84 25.53 13.08 14.27 12.36 9.41 -0.79%
  YoY % -73.49% 32.55% 95.18% -8.34% 15.45% 31.35% -
  Horiz. % 95.32% 359.62% 271.31% 139.00% 151.65% 131.35% 100.00%
DPS 11.75 10.00 5.00 5.00 5.00 7.50 5.00 15.29%
  YoY % 17.50% 100.00% 0.00% 0.00% -33.33% 50.00% -
  Horiz. % 235.00% 200.00% 100.00% 100.00% 100.00% 150.00% 100.00%
NAPS 2.1100 2.1100 1.8500 1.6306 1.5285 1.4290 1.3591 7.60%
  YoY % 0.00% 14.05% 13.46% 6.68% 6.96% 5.14% -
  Horiz. % 155.25% 155.25% 136.12% 119.98% 112.46% 105.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 87.07 90.29 86.18 64.67 58.54 57.05 32.27 17.97%
  YoY % -3.57% 4.77% 33.26% 10.47% 2.61% 76.79% -
  Horiz. % 269.82% 279.80% 267.06% 200.40% 181.41% 176.79% 100.00%
EPS 4.34 16.37 12.31 6.32 6.88 5.98 4.53 -0.71%
  YoY % -73.49% 32.98% 94.78% -8.14% 15.05% 32.01% -
  Horiz. % 95.81% 361.37% 271.74% 139.51% 151.88% 132.01% 100.00%
DPS 5.68 4.83 2.44 2.42 2.42 3.62 2.42 15.27%
  YoY % 17.60% 97.95% 0.83% 0.00% -33.15% 49.59% -
  Horiz. % 234.71% 199.59% 100.83% 100.00% 100.00% 149.59% 100.00%
NAPS 1.0199 1.0205 0.8921 0.7876 0.7372 0.6915 0.6548 7.66%
  YoY % -0.06% 14.39% 13.27% 6.84% 6.61% 5.60% -
  Horiz. % 155.76% 155.85% 136.24% 120.28% 112.58% 105.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.1000 1.6200 1.3600 0.8900 0.9400 1.1400 0.9200 -
P/RPS 0.61 0.87 0.76 0.66 0.77 0.97 1.37 -12.60%
  YoY % -29.89% 14.47% 15.15% -14.29% -20.62% -29.20% -
  Horiz. % 44.53% 63.50% 55.47% 48.18% 56.20% 70.80% 100.00%
P/EPS 12.26 4.79 5.33 6.80 6.59 9.23 9.78 3.83%
  YoY % 155.95% -10.13% -21.62% 3.19% -28.60% -5.62% -
  Horiz. % 125.36% 48.98% 54.50% 69.53% 67.38% 94.38% 100.00%
EY 8.16 20.89 18.77 14.70 15.18 10.84 10.22 -3.68%
  YoY % -60.94% 11.29% 27.69% -3.16% 40.04% 6.07% -
  Horiz. % 79.84% 204.40% 183.66% 143.84% 148.53% 106.07% 100.00%
DY 10.68 6.17 3.68 5.62 5.32 6.58 5.43 11.92%
  YoY % 73.10% 67.66% -34.52% 5.64% -19.15% 21.18% -
  Horiz. % 196.69% 113.63% 67.77% 103.50% 97.97% 121.18% 100.00%
P/NAPS 0.52 0.77 0.74 0.55 0.61 0.80 0.68 -4.37%
  YoY % -32.47% 4.05% 34.55% -9.84% -23.75% 17.65% -
  Horiz. % 76.47% 113.24% 108.82% 80.88% 89.71% 117.65% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 08/05/09 09/05/08 11/05/07 11/05/06 13/05/05 14/05/04 16/05/03 -
Price 1.2500 1.5300 1.5000 0.9000 0.9500 1.0100 0.9200 -
P/RPS 0.69 0.82 0.84 0.67 0.78 0.86 1.37 -10.79%
  YoY % -15.85% -2.38% 25.37% -14.10% -9.30% -37.23% -
  Horiz. % 50.36% 59.85% 61.31% 48.91% 56.93% 62.77% 100.00%
P/EPS 13.93 4.52 5.87 6.88 6.66 8.17 9.78 6.07%
  YoY % 208.19% -23.00% -14.68% 3.30% -18.48% -16.46% -
  Horiz. % 142.43% 46.22% 60.02% 70.35% 68.10% 83.54% 100.00%
EY 7.18 22.12 17.02 14.54 15.03 12.24 10.22 -5.71%
  YoY % -67.54% 29.96% 17.06% -3.26% 22.79% 19.77% -
  Horiz. % 70.25% 216.44% 166.54% 142.27% 147.06% 119.77% 100.00%
DY 9.40 6.54 3.33 5.56 5.26 7.43 5.43 9.57%
  YoY % 43.73% 96.40% -40.11% 5.70% -29.21% 36.83% -
  Horiz. % 173.11% 120.44% 61.33% 102.39% 96.87% 136.83% 100.00%
P/NAPS 0.59 0.73 0.81 0.55 0.62 0.71 0.68 -2.34%
  YoY % -19.18% -9.88% 47.27% -11.29% -12.68% 4.41% -
  Horiz. % 86.76% 107.35% 119.12% 80.88% 91.18% 104.41% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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