Highlights

[PTARAS] YoY TTM Result on 2011-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 06-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     3.38%    YoY -     54.51%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 190,867 171,199 182,018 101,300 116,496 144,423 149,760 4.12%
  YoY % 11.49% -5.94% 79.68% -13.04% -19.34% -3.56% -
  Horiz. % 127.45% 114.32% 121.54% 67.64% 77.79% 96.44% 100.00%
PBT 65,721 62,486 55,830 35,287 23,985 13,861 35,870 10.61%
  YoY % 5.18% 11.92% 58.22% 47.12% 73.04% -61.36% -
  Horiz. % 183.22% 174.20% 155.65% 98.37% 66.87% 38.64% 100.00%
Tax -16,035 -15,543 -11,529 -5,390 -4,635 -6,666 -8,723 10.67%
  YoY % -3.17% -34.82% -113.90% -16.29% 30.47% 23.58% -
  Horiz. % 183.82% 178.18% 132.17% 61.79% 53.14% 76.42% 100.00%
NP 49,686 46,943 44,301 29,897 19,350 7,195 27,147 10.59%
  YoY % 5.84% 5.96% 48.18% 54.51% 168.94% -73.50% -
  Horiz. % 183.03% 172.92% 163.19% 110.13% 71.28% 26.50% 100.00%
NP to SH 49,686 46,943 44,301 29,897 19,350 7,195 27,147 10.59%
  YoY % 5.84% 5.96% 48.18% 54.51% 168.94% -73.50% -
  Horiz. % 183.03% 172.92% 163.19% 110.13% 71.28% 26.50% 100.00%
Tax Rate 24.40 % 24.87 % 20.65 % 15.27 % 19.32 % 48.09 % 24.32 % 0.05%
  YoY % -1.89% 20.44% 35.23% -20.96% -59.83% 97.74% -
  Horiz. % 100.33% 102.26% 84.91% 62.79% 79.44% 197.74% 100.00%
Total Cost 141,181 124,256 137,717 71,403 97,146 137,228 122,613 2.38%
  YoY % 13.62% -9.77% 92.87% -26.50% -29.21% 11.92% -
  Horiz. % 115.14% 101.34% 112.32% 58.23% 79.23% 111.92% 100.00%
Net Worth 300,216 239,531 161,041 210,889 183,002 169,170 169,266 10.02%
  YoY % 25.33% 48.74% -23.64% 15.24% 8.18% -0.06% -
  Horiz. % 177.36% 141.51% 95.14% 124.59% 108.11% 99.94% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 21,635 17,994 21,273 12,039 7,997 9,422 8,010 18.00%
  YoY % 20.23% -15.41% 76.70% 50.54% -15.12% 17.62% -
  Horiz. % 270.09% 224.64% 265.57% 150.29% 99.84% 117.62% 100.00%
Div Payout % 43.55 % 38.33 % 48.02 % 40.27 % 41.33 % 130.96 % 29.51 % 6.70%
  YoY % 13.62% -20.18% 19.25% -2.56% -68.44% 343.78% -
  Horiz. % 147.58% 129.89% 162.72% 136.46% 140.05% 443.78% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 300,216 239,531 161,041 210,889 183,002 169,170 169,266 10.02%
  YoY % 25.33% 48.74% -23.64% 15.24% 8.18% -0.06% -
  Horiz. % 177.36% 141.51% 95.14% 124.59% 108.11% 99.94% 100.00%
NOSH 159,689 79,843 80,520 80,492 80,264 80,175 80,221 12.15%
  YoY % 100.00% -0.84% 0.04% 0.28% 0.11% -0.06% -
  Horiz. % 199.06% 99.53% 100.37% 100.34% 100.05% 99.94% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 26.03 % 27.42 % 24.34 % 29.51 % 16.61 % 4.98 % 18.13 % 6.21%
  YoY % -5.07% 12.65% -17.52% 77.66% 233.53% -72.53% -
  Horiz. % 143.57% 151.24% 134.25% 162.77% 91.62% 27.47% 100.00%
ROE 16.55 % 19.60 % 27.51 % 14.18 % 10.57 % 4.25 % 16.04 % 0.52%
  YoY % -15.56% -28.75% 94.01% 34.15% 148.71% -73.50% -
  Horiz. % 103.18% 122.19% 171.51% 88.40% 65.90% 26.50% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 119.52 214.42 226.05 125.85 145.14 180.13 186.68 -7.16%
  YoY % -44.26% -5.14% 79.62% -13.29% -19.42% -3.51% -
  Horiz. % 64.02% 114.86% 121.09% 67.41% 77.75% 96.49% 100.00%
EPS 31.11 58.79 55.02 37.14 24.11 8.97 33.84 -1.39%
  YoY % -47.08% 6.85% 48.14% 54.04% 168.78% -73.49% -
  Horiz. % 91.93% 173.73% 162.59% 109.75% 71.25% 26.51% 100.00%
DPS 13.55 22.50 26.50 15.00 10.00 11.75 10.00 5.19%
  YoY % -39.78% -15.09% 76.67% 50.00% -14.89% 17.50% -
  Horiz. % 135.50% 225.00% 265.00% 150.00% 100.00% 117.50% 100.00%
NAPS 1.8800 3.0000 2.0000 2.6200 2.2800 2.1100 2.1100 -1.90%
  YoY % -37.33% 50.00% -23.66% 14.91% 8.06% 0.00% -
  Horiz. % 89.10% 142.18% 94.79% 124.17% 108.06% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 115.07 103.22 109.74 61.07 70.24 87.07 90.29 4.12%
  YoY % 11.48% -5.94% 79.70% -13.06% -19.33% -3.57% -
  Horiz. % 127.44% 114.32% 121.54% 67.64% 77.79% 96.43% 100.00%
EPS 29.96 28.30 26.71 18.02 11.67 4.34 16.37 10.59%
  YoY % 5.87% 5.95% 48.22% 54.41% 168.89% -73.49% -
  Horiz. % 183.02% 172.88% 163.16% 110.08% 71.29% 26.51% 100.00%
DPS 13.04 10.85 12.83 7.26 4.82 5.68 4.83 17.99%
  YoY % 20.18% -15.43% 76.72% 50.62% -15.14% 17.60% -
  Horiz. % 269.98% 224.64% 265.63% 150.31% 99.79% 117.60% 100.00%
NAPS 1.8100 1.4441 0.9709 1.2715 1.1033 1.0199 1.0205 10.02%
  YoY % 25.34% 48.74% -23.64% 15.25% 8.18% -0.06% -
  Horiz. % 177.36% 141.51% 95.14% 124.60% 108.11% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.0900 2.9600 2.5800 2.0700 1.6000 1.1000 1.6200 -
P/RPS 2.59 1.38 1.14 1.64 1.10 0.61 0.87 19.93%
  YoY % 87.68% 21.05% -30.49% 49.09% 80.33% -29.89% -
  Horiz. % 297.70% 158.62% 131.03% 188.51% 126.44% 70.11% 100.00%
P/EPS 9.93 5.03 4.69 5.57 6.64 12.26 4.79 12.91%
  YoY % 97.42% 7.25% -15.80% -16.11% -45.84% 155.95% -
  Horiz. % 207.31% 105.01% 97.91% 116.28% 138.62% 255.95% 100.00%
EY 10.07 19.86 21.32 17.94 15.07 8.16 20.89 -11.45%
  YoY % -49.30% -6.85% 18.84% 19.04% 84.68% -60.94% -
  Horiz. % 48.20% 95.07% 102.06% 85.88% 72.14% 39.06% 100.00%
DY 4.38 7.60 10.27 7.25 6.25 10.68 6.17 -5.55%
  YoY % -42.37% -26.00% 41.66% 16.00% -41.48% 73.10% -
  Horiz. % 70.99% 123.18% 166.45% 117.50% 101.30% 173.10% 100.00%
P/NAPS 1.64 0.99 1.29 0.79 0.70 0.52 0.77 13.42%
  YoY % 65.66% -23.26% 63.29% 12.86% 34.62% -32.47% -
  Horiz. % 212.99% 128.57% 167.53% 102.60% 90.91% 67.53% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 17/05/13 18/05/12 06/05/11 07/05/10 08/05/09 09/05/08 -
Price 4.0700 3.7700 2.7900 2.3100 1.5800 1.2500 1.5300 -
P/RPS 3.41 1.76 1.23 1.84 1.09 0.69 0.82 26.80%
  YoY % 93.75% 43.09% -33.15% 68.81% 57.97% -15.85% -
  Horiz. % 415.85% 214.63% 150.00% 224.39% 132.93% 84.15% 100.00%
P/EPS 13.08 6.41 5.07 6.22 6.55 13.93 4.52 19.36%
  YoY % 104.06% 26.43% -18.49% -5.04% -52.98% 208.19% -
  Horiz. % 289.38% 141.81% 112.17% 137.61% 144.91% 308.19% 100.00%
EY 7.64 15.60 19.72 16.08 15.26 7.18 22.12 -16.23%
  YoY % -51.03% -20.89% 22.64% 5.37% 112.53% -67.54% -
  Horiz. % 34.54% 70.52% 89.15% 72.69% 68.99% 32.46% 100.00%
DY 3.33 5.97 9.50 6.49 6.33 9.40 6.54 -10.64%
  YoY % -44.22% -37.16% 46.38% 2.53% -32.66% 43.73% -
  Horiz. % 50.92% 91.28% 145.26% 99.24% 96.79% 143.73% 100.00%
P/NAPS 2.16 1.26 1.40 0.88 0.69 0.59 0.73 19.81%
  YoY % 71.43% -10.00% 59.09% 27.54% 16.95% -19.18% -
  Horiz. % 295.89% 172.60% 191.78% 120.55% 94.52% 80.82% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers