Highlights

[PTARAS] YoY TTM Result on 2010-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 07-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -1.61%    YoY -     168.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 171,199 182,018 101,300 116,496 144,423 149,760 142,939 3.05%
  YoY % -5.94% 79.68% -13.04% -19.34% -3.56% 4.77% -
  Horiz. % 119.77% 127.34% 70.87% 81.50% 101.04% 104.77% 100.00%
PBT 62,486 55,830 35,287 23,985 13,861 35,870 26,191 15.58%
  YoY % 11.92% 58.22% 47.12% 73.04% -61.36% 36.96% -
  Horiz. % 238.58% 213.16% 134.73% 91.58% 52.92% 136.96% 100.00%
Tax -15,543 -11,529 -5,390 -4,635 -6,666 -8,723 -5,769 17.94%
  YoY % -34.82% -113.90% -16.29% 30.47% 23.58% -51.20% -
  Horiz. % 269.42% 199.84% 93.43% 80.34% 115.55% 151.20% 100.00%
NP 46,943 44,301 29,897 19,350 7,195 27,147 20,422 14.87%
  YoY % 5.96% 48.18% 54.51% 168.94% -73.50% 32.93% -
  Horiz. % 229.86% 216.93% 146.40% 94.75% 35.23% 132.93% 100.00%
NP to SH 46,943 44,301 29,897 19,350 7,195 27,147 20,422 14.87%
  YoY % 5.96% 48.18% 54.51% 168.94% -73.50% 32.93% -
  Horiz. % 229.86% 216.93% 146.40% 94.75% 35.23% 132.93% 100.00%
Tax Rate 24.87 % 20.65 % 15.27 % 19.32 % 48.09 % 24.32 % 22.03 % 2.04%
  YoY % 20.44% 35.23% -20.96% -59.83% 97.74% 10.39% -
  Horiz. % 112.89% 93.74% 69.31% 87.70% 218.29% 110.39% 100.00%
Total Cost 124,256 137,717 71,403 97,146 137,228 122,613 122,517 0.23%
  YoY % -9.77% 92.87% -26.50% -29.21% 11.92% 0.08% -
  Horiz. % 101.42% 112.41% 58.28% 79.29% 112.01% 100.08% 100.00%
Net Worth 239,531 161,041 210,889 183,002 169,170 169,266 147,968 8.35%
  YoY % 48.74% -23.64% 15.24% 8.18% -0.06% 14.39% -
  Horiz. % 161.88% 108.83% 142.52% 123.68% 114.33% 114.39% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 17,994 21,273 12,039 7,997 9,422 8,010 4,055 28.16%
  YoY % -15.41% 76.70% 50.54% -15.12% 17.62% 97.55% -
  Horiz. % 443.77% 524.62% 296.90% 197.22% 232.36% 197.55% 100.00%
Div Payout % 38.33 % 48.02 % 40.27 % 41.33 % 130.96 % 29.51 % 19.86 % 11.57%
  YoY % -20.18% 19.25% -2.56% -68.44% 343.78% 48.59% -
  Horiz. % 193.00% 241.79% 202.77% 208.11% 659.42% 148.59% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 239,531 161,041 210,889 183,002 169,170 169,266 147,968 8.35%
  YoY % 48.74% -23.64% 15.24% 8.18% -0.06% 14.39% -
  Horiz. % 161.88% 108.83% 142.52% 123.68% 114.33% 114.39% 100.00%
NOSH 79,843 80,520 80,492 80,264 80,175 80,221 79,983 -0.03%
  YoY % -0.84% 0.04% 0.28% 0.11% -0.06% 0.30% -
  Horiz. % 99.83% 100.67% 100.64% 100.35% 100.24% 100.30% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 27.42 % 24.34 % 29.51 % 16.61 % 4.98 % 18.13 % 14.29 % 11.46%
  YoY % 12.65% -17.52% 77.66% 233.53% -72.53% 26.87% -
  Horiz. % 191.88% 170.33% 206.51% 116.24% 34.85% 126.87% 100.00%
ROE 19.60 % 27.51 % 14.18 % 10.57 % 4.25 % 16.04 % 13.80 % 6.02%
  YoY % -28.75% 94.01% 34.15% 148.71% -73.50% 16.23% -
  Horiz. % 142.03% 199.35% 102.75% 76.59% 30.80% 116.23% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 214.42 226.05 125.85 145.14 180.13 186.68 178.71 3.08%
  YoY % -5.14% 79.62% -13.29% -19.42% -3.51% 4.46% -
  Horiz. % 119.98% 126.49% 70.42% 81.22% 100.79% 104.46% 100.00%
EPS 58.79 55.02 37.14 24.11 8.97 33.84 25.53 14.90%
  YoY % 6.85% 48.14% 54.04% 168.78% -73.49% 32.55% -
  Horiz. % 230.28% 215.51% 145.48% 94.44% 35.14% 132.55% 100.00%
DPS 22.50 26.50 15.00 10.00 11.75 10.00 5.00 28.46%
  YoY % -15.09% 76.67% 50.00% -14.89% 17.50% 100.00% -
  Horiz. % 450.00% 530.00% 300.00% 200.00% 235.00% 200.00% 100.00%
NAPS 3.0000 2.0000 2.6200 2.2800 2.1100 2.1100 1.8500 8.38%
  YoY % 50.00% -23.66% 14.91% 8.06% 0.00% 14.05% -
  Horiz. % 162.16% 108.11% 141.62% 123.24% 114.05% 114.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 103.22 109.74 61.07 70.24 87.07 90.29 86.18 3.05%
  YoY % -5.94% 79.70% -13.06% -19.33% -3.57% 4.77% -
  Horiz. % 119.77% 127.34% 70.86% 81.50% 101.03% 104.77% 100.00%
EPS 28.30 26.71 18.02 11.67 4.34 16.37 12.31 14.87%
  YoY % 5.95% 48.22% 54.41% 168.89% -73.49% 32.98% -
  Horiz. % 229.89% 216.98% 146.39% 94.80% 35.26% 132.98% 100.00%
DPS 10.85 12.83 7.26 4.82 5.68 4.83 2.44 28.21%
  YoY % -15.43% 76.72% 50.62% -15.14% 17.60% 97.95% -
  Horiz. % 444.67% 525.82% 297.54% 197.54% 232.79% 197.95% 100.00%
NAPS 1.4441 0.9709 1.2715 1.1033 1.0199 1.0205 0.8921 8.35%
  YoY % 48.74% -23.64% 15.25% 8.18% -0.06% 14.39% -
  Horiz. % 161.88% 108.83% 142.53% 123.67% 114.33% 114.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.9600 2.5800 2.0700 1.6000 1.1000 1.6200 1.3600 -
P/RPS 1.38 1.14 1.64 1.10 0.61 0.87 0.76 10.44%
  YoY % 21.05% -30.49% 49.09% 80.33% -29.89% 14.47% -
  Horiz. % 181.58% 150.00% 215.79% 144.74% 80.26% 114.47% 100.00%
P/EPS 5.03 4.69 5.57 6.64 12.26 4.79 5.33 -0.96%
  YoY % 7.25% -15.80% -16.11% -45.84% 155.95% -10.13% -
  Horiz. % 94.37% 87.99% 104.50% 124.58% 230.02% 89.87% 100.00%
EY 19.86 21.32 17.94 15.07 8.16 20.89 18.77 0.94%
  YoY % -6.85% 18.84% 19.04% 84.68% -60.94% 11.29% -
  Horiz. % 105.81% 113.59% 95.58% 80.29% 43.47% 111.29% 100.00%
DY 7.60 10.27 7.25 6.25 10.68 6.17 3.68 12.84%
  YoY % -26.00% 41.66% 16.00% -41.48% 73.10% 67.66% -
  Horiz. % 206.52% 279.08% 197.01% 169.84% 290.22% 167.66% 100.00%
P/NAPS 0.99 1.29 0.79 0.70 0.52 0.77 0.74 4.97%
  YoY % -23.26% 63.29% 12.86% 34.62% -32.47% 4.05% -
  Horiz. % 133.78% 174.32% 106.76% 94.59% 70.27% 104.05% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 18/05/12 06/05/11 07/05/10 08/05/09 09/05/08 11/05/07 -
Price 3.7700 2.7900 2.3100 1.5800 1.2500 1.5300 1.5000 -
P/RPS 1.76 1.23 1.84 1.09 0.69 0.82 0.84 13.11%
  YoY % 43.09% -33.15% 68.81% 57.97% -15.85% -2.38% -
  Horiz. % 209.52% 146.43% 219.05% 129.76% 82.14% 97.62% 100.00%
P/EPS 6.41 5.07 6.22 6.55 13.93 4.52 5.87 1.48%
  YoY % 26.43% -18.49% -5.04% -52.98% 208.19% -23.00% -
  Horiz. % 109.20% 86.37% 105.96% 111.58% 237.31% 77.00% 100.00%
EY 15.60 19.72 16.08 15.26 7.18 22.12 17.02 -1.44%
  YoY % -20.89% 22.64% 5.37% 112.53% -67.54% 29.96% -
  Horiz. % 91.66% 115.86% 94.48% 89.66% 42.19% 129.96% 100.00%
DY 5.97 9.50 6.49 6.33 9.40 6.54 3.33 10.21%
  YoY % -37.16% 46.38% 2.53% -32.66% 43.73% 96.40% -
  Horiz. % 179.28% 285.29% 194.89% 190.09% 282.28% 196.40% 100.00%
P/NAPS 1.26 1.40 0.88 0.69 0.59 0.73 0.81 7.63%
  YoY % -10.00% 59.09% 27.54% 16.95% -19.18% -9.88% -
  Horiz. % 155.56% 172.84% 108.64% 85.19% 72.84% 90.12% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers