[PTARAS] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 0.31%
YoY- 3.01%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 142,939 124,828 108,072 96,462 107,265 115,986 119,919 12.43%
PBT 26,191 23,724 20,080 14,208 14,581 15,373 13,854 52.95%
Tax -5,769 -5,305 -5,119 -3,692 -4,098 -4,470 -3,784 32.49%
NP 20,422 18,419 14,961 10,516 10,483 10,903 10,070 60.28%
-
NP to SH 20,422 18,419 14,961 10,516 10,483 10,903 10,070 60.28%
-
Tax Rate 22.03% 22.36% 25.49% 25.99% 28.11% 29.08% 27.31% -
Total Cost 122,517 106,409 93,111 85,946 96,782 105,083 109,849 7.55%
-
Net Worth 147,968 143,093 139,351 133,814 130,640 127,775 127,490 10.45%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,055 4,055 4,055 4,055 4,007 4,007 4,007 0.79%
Div Payout % 19.86% 22.02% 27.10% 38.56% 38.23% 36.76% 39.80% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 147,968 143,093 139,351 133,814 130,640 127,775 127,490 10.45%
NOSH 79,983 79,940 80,086 81,100 80,117 80,024 80,082 -0.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.29% 14.76% 13.84% 10.90% 9.77% 9.40% 8.40% -
ROE 13.80% 12.87% 10.74% 7.86% 8.02% 8.53% 7.90% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 178.71 156.15 134.94 118.94 133.88 144.94 149.74 12.52%
EPS 25.53 23.04 18.68 12.97 13.08 13.62 12.57 60.44%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.85 1.79 1.74 1.65 1.6306 1.5967 1.592 10.54%
Adjusted Per Share Value based on latest NOSH - 81,100
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 87.22 76.17 65.95 58.86 65.46 70.78 73.18 12.42%
EPS 12.46 11.24 9.13 6.42 6.40 6.65 6.14 60.35%
DPS 2.47 2.47 2.47 2.47 2.45 2.45 2.45 0.54%
NAPS 0.9029 0.8732 0.8504 0.8166 0.7972 0.7797 0.778 10.44%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.36 1.08 0.88 0.89 0.89 0.76 0.90 -
P/RPS 0.76 0.69 0.65 0.75 0.66 0.52 0.60 17.08%
P/EPS 5.33 4.69 4.71 6.86 6.80 5.58 7.16 -17.87%
EY 18.77 21.33 21.23 14.57 14.70 17.93 13.97 21.78%
DY 3.68 4.63 5.68 5.62 5.62 6.58 5.56 -24.07%
P/NAPS 0.74 0.60 0.51 0.54 0.55 0.48 0.57 19.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 11/05/07 09/02/07 03/11/06 18/08/06 11/05/06 17/02/06 18/11/05 -
Price 1.50 1.26 0.95 0.89 0.90 0.82 0.90 -
P/RPS 0.84 0.81 0.70 0.75 0.67 0.57 0.60 25.17%
P/EPS 5.87 5.47 5.09 6.86 6.88 6.02 7.16 -12.41%
EY 17.02 18.29 19.66 14.57 14.54 16.62 13.97 14.08%
DY 3.33 3.97 5.26 5.62 5.56 6.10 5.56 -28.96%
P/NAPS 0.81 0.70 0.55 0.54 0.55 0.51 0.57 26.42%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment