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.
 


 

329  272  538  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.78+0.035 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.355-0.01 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers