Highlights

[PTARAS] YoY TTM Result on 2009-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 08-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -29.78%    YoY -     -73.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 182,018 101,300 116,496 144,423 149,760 142,939 107,265 9.20%
  YoY % 79.68% -13.04% -19.34% -3.56% 4.77% 33.26% -
  Horiz. % 169.69% 94.44% 108.61% 134.64% 139.62% 133.26% 100.00%
PBT 55,830 35,287 23,985 13,861 35,870 26,191 14,581 25.05%
  YoY % 58.22% 47.12% 73.04% -61.36% 36.96% 79.62% -
  Horiz. % 382.90% 242.01% 164.49% 95.06% 246.01% 179.62% 100.00%
Tax -11,529 -5,390 -4,635 -6,666 -8,723 -5,769 -4,098 18.80%
  YoY % -113.90% -16.29% 30.47% 23.58% -51.20% -40.78% -
  Horiz. % 281.33% 131.53% 113.10% 162.66% 212.86% 140.78% 100.00%
NP 44,301 29,897 19,350 7,195 27,147 20,422 10,483 27.12%
  YoY % 48.18% 54.51% 168.94% -73.50% 32.93% 94.81% -
  Horiz. % 422.60% 285.20% 184.58% 68.63% 258.96% 194.81% 100.00%
NP to SH 44,301 29,897 19,350 7,195 27,147 20,422 10,483 27.12%
  YoY % 48.18% 54.51% 168.94% -73.50% 32.93% 94.81% -
  Horiz. % 422.60% 285.20% 184.58% 68.63% 258.96% 194.81% 100.00%
Tax Rate 20.65 % 15.27 % 19.32 % 48.09 % 24.32 % 22.03 % 28.11 % -5.01%
  YoY % 35.23% -20.96% -59.83% 97.74% 10.39% -21.63% -
  Horiz. % 73.46% 54.32% 68.73% 171.08% 86.52% 78.37% 100.00%
Total Cost 137,717 71,403 97,146 137,228 122,613 122,517 96,782 6.05%
  YoY % 92.87% -26.50% -29.21% 11.92% 0.08% 26.59% -
  Horiz. % 142.30% 73.78% 100.38% 141.79% 126.69% 126.59% 100.00%
Net Worth 161,041 210,889 183,002 169,170 169,266 147,968 130,640 3.55%
  YoY % -23.64% 15.24% 8.18% -0.06% 14.39% 13.26% -
  Horiz. % 123.27% 161.43% 140.08% 129.49% 129.57% 113.26% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 21,273 12,039 7,997 9,422 8,010 4,055 4,007 32.04%
  YoY % 76.70% 50.54% -15.12% 17.62% 97.55% 1.18% -
  Horiz. % 530.83% 300.42% 199.56% 235.11% 199.89% 101.18% 100.00%
Div Payout % 48.02 % 40.27 % 41.33 % 130.96 % 29.51 % 19.86 % 38.23 % 3.87%
  YoY % 19.25% -2.56% -68.44% 343.78% 48.59% -48.05% -
  Horiz. % 125.61% 105.34% 108.11% 342.56% 77.19% 51.95% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 161,041 210,889 183,002 169,170 169,266 147,968 130,640 3.55%
  YoY % -23.64% 15.24% 8.18% -0.06% 14.39% 13.26% -
  Horiz. % 123.27% 161.43% 140.08% 129.49% 129.57% 113.26% 100.00%
NOSH 80,520 80,492 80,264 80,175 80,221 79,983 80,117 0.08%
  YoY % 0.04% 0.28% 0.11% -0.06% 0.30% -0.17% -
  Horiz. % 100.50% 100.47% 100.18% 100.07% 100.13% 99.83% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 24.34 % 29.51 % 16.61 % 4.98 % 18.13 % 14.29 % 9.77 % 16.42%
  YoY % -17.52% 77.66% 233.53% -72.53% 26.87% 46.26% -
  Horiz. % 249.13% 302.05% 170.01% 50.97% 185.57% 146.26% 100.00%
ROE 27.51 % 14.18 % 10.57 % 4.25 % 16.04 % 13.80 % 8.02 % 22.78%
  YoY % 94.01% 34.15% 148.71% -73.50% 16.23% 72.07% -
  Horiz. % 343.02% 176.81% 131.80% 52.99% 200.00% 172.07% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 226.05 125.85 145.14 180.13 186.68 178.71 133.88 9.11%
  YoY % 79.62% -13.29% -19.42% -3.51% 4.46% 33.49% -
  Horiz. % 168.85% 94.00% 108.41% 134.55% 139.44% 133.49% 100.00%
EPS 55.02 37.14 24.11 8.97 33.84 25.53 13.08 27.03%
  YoY % 48.14% 54.04% 168.78% -73.49% 32.55% 95.18% -
  Horiz. % 420.64% 283.94% 184.33% 68.58% 258.72% 195.18% 100.00%
DPS 26.50 15.00 10.00 11.75 10.00 5.00 5.00 32.01%
  YoY % 76.67% 50.00% -14.89% 17.50% 100.00% 0.00% -
  Horiz. % 530.00% 300.00% 200.00% 235.00% 200.00% 100.00% 100.00%
NAPS 2.0000 2.6200 2.2800 2.1100 2.1100 1.8500 1.6306 3.46%
  YoY % -23.66% 14.91% 8.06% 0.00% 14.05% 13.46% -
  Horiz. % 122.65% 160.68% 139.83% 129.40% 129.40% 113.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 109.74 61.07 70.24 87.07 90.29 86.18 64.67 9.20%
  YoY % 79.70% -13.06% -19.33% -3.57% 4.77% 33.26% -
  Horiz. % 169.69% 94.43% 108.61% 134.64% 139.62% 133.26% 100.00%
EPS 26.71 18.02 11.67 4.34 16.37 12.31 6.32 27.12%
  YoY % 48.22% 54.41% 168.89% -73.49% 32.98% 94.78% -
  Horiz. % 422.63% 285.13% 184.65% 68.67% 259.02% 194.78% 100.00%
DPS 12.83 7.26 4.82 5.68 4.83 2.44 2.42 32.02%
  YoY % 76.72% 50.62% -15.14% 17.60% 97.95% 0.83% -
  Horiz. % 530.17% 300.00% 199.17% 234.71% 199.59% 100.83% 100.00%
NAPS 0.9709 1.2715 1.1033 1.0199 1.0205 0.8921 0.7876 3.55%
  YoY % -23.64% 15.25% 8.18% -0.06% 14.39% 13.27% -
  Horiz. % 123.27% 161.44% 140.08% 129.49% 129.57% 113.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.5800 2.0700 1.6000 1.1000 1.6200 1.3600 0.8900 -
P/RPS 1.14 1.64 1.10 0.61 0.87 0.76 0.66 9.53%
  YoY % -30.49% 49.09% 80.33% -29.89% 14.47% 15.15% -
  Horiz. % 172.73% 248.48% 166.67% 92.42% 131.82% 115.15% 100.00%
P/EPS 4.69 5.57 6.64 12.26 4.79 5.33 6.80 -6.00%
  YoY % -15.80% -16.11% -45.84% 155.95% -10.13% -21.62% -
  Horiz. % 68.97% 81.91% 97.65% 180.29% 70.44% 78.38% 100.00%
EY 21.32 17.94 15.07 8.16 20.89 18.77 14.70 6.39%
  YoY % 18.84% 19.04% 84.68% -60.94% 11.29% 27.69% -
  Horiz. % 145.03% 122.04% 102.52% 55.51% 142.11% 127.69% 100.00%
DY 10.27 7.25 6.25 10.68 6.17 3.68 5.62 10.56%
  YoY % 41.66% 16.00% -41.48% 73.10% 67.66% -34.52% -
  Horiz. % 182.74% 129.00% 111.21% 190.04% 109.79% 65.48% 100.00%
P/NAPS 1.29 0.79 0.70 0.52 0.77 0.74 0.55 15.25%
  YoY % 63.29% 12.86% 34.62% -32.47% 4.05% 34.55% -
  Horiz. % 234.55% 143.64% 127.27% 94.55% 140.00% 134.55% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 06/05/11 07/05/10 08/05/09 09/05/08 11/05/07 11/05/06 -
Price 2.7900 2.3100 1.5800 1.2500 1.5300 1.5000 0.9000 -
P/RPS 1.23 1.84 1.09 0.69 0.82 0.84 0.67 10.64%
  YoY % -33.15% 68.81% 57.97% -15.85% -2.38% 25.37% -
  Horiz. % 183.58% 274.63% 162.69% 102.99% 122.39% 125.37% 100.00%
P/EPS 5.07 6.22 6.55 13.93 4.52 5.87 6.88 -4.96%
  YoY % -18.49% -5.04% -52.98% 208.19% -23.00% -14.68% -
  Horiz. % 73.69% 90.41% 95.20% 202.47% 65.70% 85.32% 100.00%
EY 19.72 16.08 15.26 7.18 22.12 17.02 14.54 5.21%
  YoY % 22.64% 5.37% 112.53% -67.54% 29.96% 17.06% -
  Horiz. % 135.63% 110.59% 104.95% 49.38% 152.13% 117.06% 100.00%
DY 9.50 6.49 6.33 9.40 6.54 3.33 5.56 9.33%
  YoY % 46.38% 2.53% -32.66% 43.73% 96.40% -40.11% -
  Horiz. % 170.86% 116.73% 113.85% 169.06% 117.63% 59.89% 100.00%
P/NAPS 1.40 0.88 0.69 0.59 0.73 0.81 0.55 16.83%
  YoY % 59.09% 27.54% 16.95% -19.18% -9.88% 47.27% -
  Horiz. % 254.55% 160.00% 125.45% 107.27% 132.73% 147.27% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers