[PTARAS] QoQ TTM Result on 30-Sep-2002 [#1]

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
TTM Result
Revenue	68,039	53,529	45,899	52,497	54,267	57,344	54,509	15.97%
YoY %	27.11%	16.62%	-12.57%	-3.26%	-5.37%	5.20%	-	-
Horiz. %	124.82%	98.20%	84.20%	96.31%	99.56%	105.20%	100.00%	-
PBT	11,956	9,699	10,196	9,508	9,685	1,297	565	669.34%
YoY %	23.27%	-4.87%	7.24%	-1.83%	646.72%	129.56%	-	-
Horiz. %	2,116.11%	1,716.64%	1,804.60%	1,682.83%	1,714.16%	229.56%	100.00%	-
Tax	-2,480	-2,183	-2,032	-2,017	-1,863	5,673	5,652	-
YoY %	-13.61%	-7.43%	-0.74%	-8.27%	-132.84%	0.37%	-	-
Horiz. %	-43.88%	-38.62%	-35.95%	-35.69%	-32.96%	100.37%	100.00%	-
NP	9,476	7,516	8,164	7,491	7,822	6,970	6,217	32.54%
YoY %	26.08%	-7.94%	8.98%	-4.23%	12.22%	12.11%	-	-
Horiz. %	152.42%	120.89%	131.32%	120.49%	125.82%	112.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,476	7,516	8,164	7,491	7,822	-469	-1,222	-
YoY %	26.08%	-7.94%	8.98%	-4.23%	1,767.80%	61.62%	-	-
Horiz. %	-775.45%	-615.06%	-668.09%	-613.01%	-640.10%	38.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.74%	22.51%	19.93%	21.21%	19.24%	-437.39%	-1,000.35%	-
YoY %	-7.86%	12.95%	-6.03%	10.24%	104.40%	56.28%	-	-
Horiz. %	-2.07%	-2.25%	-1.99%	-2.12%	-1.92%	43.72%	100.00%	-
Total Cost	58,563	46,013	37,735	45,006	46,445	50,374	48,292	13.75%
YoY %	27.27%	21.94%	-16.16%	-3.10%	-7.80%	4.31%	-	-
Horiz. %	121.27%	95.28%	78.14%	93.20%	96.18%	104.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	111,702	108,603	108,001	107,031	105,447	104,035	100,091	7.61%
YoY %	2.85%	0.56%	0.91%	1.50%	1.36%	3.94%	-	-
Horiz. %	111.60%	108.50%	107.90%	106.93%	105.35%	103.94%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Dividend
Div	6,008	4,018	4,018	4,018	4,018	4,002	4,002	31.20%
YoY %	49.53%	0.00%	0.00%	0.00%	0.40%	0.00%	-	-
Horiz. %	150.12%	100.40%	100.40%	100.40%	100.40%	100.00%	100.00%	-
Div Payout %	63.41%	53.47%	49.23%	53.65%	51.38%	0.00%	0.00%	-
YoY %	18.59%	8.61%	-8.24%	4.42%	0.00%	0.00%	-	-
Horiz. %	123.41%	104.07%	95.82%	104.42%	100.00%	-	-	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Equity
Net Worth	111,702	108,603	108,001	107,031	105,447	104,035	100,091	7.61%
YoY %	2.85%	0.56%	0.91%	1.50%	1.36%	3.94%	-	-
Horiz. %	111.60%	108.50%	107.90%	106.93%	105.35%	103.94%	100.00%	-
NOSH	80,113	79,908	80,101	80,173	80,377	79,947	50,045	36.96%
YoY %	0.26%	-0.24%	-0.09%	-0.25%	0.54%	59.75%	-	-
Horiz. %	160.08%	159.67%	160.06%	160.20%	160.61%	159.75%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Ratio Analysis
NP Margin	13.93%	14.04%	17.79%	14.27%	14.41%	12.15%	11.41%	-
YoY %	-0.78%	-21.08%	24.67%	-0.97%	18.60%	6.49%	-	-
Horiz. %	122.09%	123.05%	155.92%	125.07%	126.29%	106.49%	100.00%	-
ROE	8.48%	6.92%	7.56%	7.00%	7.42%	-0.45%	-1.22%	-
YoY %	22.54%	-8.47%	8.00%	-5.66%	1,748.89%	63.11%	-	-
Horiz. %	-695.08%	-567.21%	-619.67%	-573.77%	-608.20%	36.89%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Per Share
RPS	84.93	66.99	57.30	65.48	67.52	71.73	108.92	-15.32%
YoY %	26.78%	16.91%	-12.49%	-3.02%	-5.87%	-34.14%	-	-
Horiz. %	77.97%	61.50%	52.61%	60.12%	61.99%	65.86%	100.00%	-
EPS	11.83	9.41	10.19	9.34	9.73	-0.59	-2.44	-
YoY %	25.72%	-7.65%	9.10%	-4.01%	1,749.15%	75.82%	-	-
Horiz. %	-484.84%	-385.66%	-417.62%	-382.79%	-398.77%	24.18%	100.00%	-
DPS	7.50	5.00	5.00	5.01	5.00	5.01	8.00	-4.22%
YoY %	50.00%	0.00%	-0.20%	0.20%	-0.20%	-37.38%	-	-
Horiz. %	93.75%	62.50%	62.50%	62.62%	62.50%	62.62%	100.00%	-
NAPS	1.3943	1.3591	1.3483	1.335	1.3119	1.3013	2.00	-21.42%
YoY %	2.59%	0.80%	1.00%	1.76%	0.81%	-34.94%	-	-
Horiz. %	69.72%	67.95%	67.42%	66.75%	65.59%	65.06%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 80,173
RPS	41.02	32.27	27.67	31.65	32.72	34.57	32.86	15.98%
YoY %	27.11%	16.62%	-12.58%	-3.27%	-5.35%	5.20%	-	-
Horiz. %	124.83%	98.20%	84.21%	96.32%	99.57%	105.20%	100.00%	-
EPS	5.71	4.53	4.92	4.52	4.72	-0.28	-0.74	-
YoY %	26.05%	-7.93%	8.85%	-4.24%	1,785.71%	62.16%	-	-
Horiz. %	-771.62%	-612.16%	-664.86%	-610.81%	-637.84%	37.84%	100.00%	-
DPS	3.62	2.42	2.42	2.42	2.42	2.41	2.41	31.25%
YoY %	49.59%	0.00%	0.00%	0.00%	0.41%	0.00%	-	-
Horiz. %	150.21%	100.41%	100.41%	100.41%	100.41%	100.00%	100.00%	-
NAPS	0.6735	0.6548	0.6511	0.6453	0.6357	0.6272	0.6035	7.61%
YoY %	2.86%	0.57%	0.90%	1.51%	1.36%	3.93%	-	-
Horiz. %	111.60%	108.50%	107.89%	106.93%	105.34%	103.93%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	-
Price	0.90	0.92	1.07	1.05	1.22	1.21	1.76	-
P/RPS	1.06	1.37	1.87	1.60	1.81	1.69	1.62	-24.68%
YoY %	-22.63%	-26.74%	16.87%	-11.60%	7.10%	4.32%	-	-
Horiz. %	65.43%	84.57%	115.43%	98.77%	111.73%	104.32%	100.00%	-
P/EPS	7.61	9.78	10.50	11.24	12.54	-206.26	-72.08	-
YoY %	-22.19%	-6.86%	-6.58%	-10.37%	106.08%	-186.15%	-	-
Horiz. %	-10.56%	-13.57%	-14.57%	-15.59%	-17.40%	286.15%	100.00%	-
EY	13.14	10.22	9.53	8.90	7.98	-0.48	-1.39	-
YoY %	28.57%	7.24%	7.08%	11.53%	1,762.50%	65.47%	-	-
Horiz. %	-945.32%	-735.25%	-685.61%	-640.29%	-574.10%	34.53%	100.00%	-
DY	8.33	5.43	4.67	4.77	4.10	4.14	4.55	49.82%
YoY %	53.41%	16.27%	-2.10%	16.34%	-0.97%	-9.01%	-	-
Horiz. %	183.08%	119.34%	102.64%	104.84%	90.11%	90.99%	100.00%	-
P/NAPS	0.65	0.68	0.79	0.79	0.93	0.93	0.88	-18.33%
YoY %	-4.41%	-13.92%	0.00%	-15.05%	0.00%	5.68%	-	-
Horiz. %	73.86%	77.27%	89.77%	89.77%	105.68%	105.68%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	22/08/03	16/05/03	21/02/03	19/11/02	27/08/02	17/05/02	08/02/02	-
Price	1.02	0.92	1.02	1.05	1.08	1.37	1.18	-
P/RPS	1.20	1.37	1.78	1.60	1.60	1.91	1.08	7.29%
YoY %	-12.41%	-23.03%	11.25%	0.00%	-16.23%	76.85%	-	-
Horiz. %	111.11%	126.85%	164.81%	148.15%	148.15%	176.85%	100.00%	-
P/EPS	8.62	9.78	10.01	11.24	11.10	-233.53	-48.33	-
YoY %	-11.86%	-2.30%	-10.94%	1.26%	104.75%	-383.20%	-	-
Horiz. %	-17.84%	-20.24%	-20.71%	-23.26%	-22.97%	483.20%	100.00%	-
EY	11.60	10.22	9.99	8.90	9.01	-0.43	-2.07	-
YoY %	13.50%	2.30%	12.25%	-1.22%	2,195.35%	79.23%	-	-
Horiz. %	-560.39%	-493.72%	-482.61%	-429.95%	-435.27%	20.77%	100.00%	-
DY	7.35	5.43	4.90	4.77	4.63	3.65	6.78	5.54%
YoY %	35.36%	10.82%	2.73%	3.02%	26.85%	-46.17%	-	-
Horiz. %	108.41%	80.09%	72.27%	70.35%	68.29%	53.83%	100.00%	-
P/NAPS	0.73	0.68	0.76	0.79	0.82	1.05	0.59	15.29%
YoY %	7.35%	-10.53%	-3.80%	-3.66%	-21.90%	77.97%	-	-
Horiz. %	123.73%	115.25%	128.81%	133.90%	138.98%	177.97%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 11:50:00

EMA 5

5 Mins

BUY

2024-06-25 11:50:00

ADX

5 Mins

BUY

2024-06-25 11:50:00

OBV

5 Mins

BUY

2024-06-25 11:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-25 11:50:00

ADX

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.115

-0.01

313,302,100

HSI-HUZ

0.20

-0.005

266,048,500

HSI-HU8

0.08

0.00

183,904,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

134,990,000

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.14

-0.005

68,293,300

AHB-WC

0.065

0.00

59,900,000

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.255

+0.005

48,182,500

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.86

+0.42

838,600

TENAGA

13.96

+0.24

5,490,500

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

80,900

HEIM

23.20

+0.14

56,800

F&N

31.80

+0.14

30,300

HARTA

3.27

+0.10

1,804,200

SYNERGY

1.70

+0.08

619,600

PANAMY

20.18

+0.08

44,600

More gainer Stocks

NESTLE

122.30

-0.70

4,700

PETGAS

18.00

-0.34

302,800

AJI

15.10

-0.24

95,200

MPI

38.58

-0.24

75,800

AXIATA-C1B

0.035

-0.225

1,030,000

YTLPOWR

4.67

-0.21

19,835,200

KGB

3.30

-0.20

2,100,500

ECOWLD-C26

0.01

-0.20

100

PETDAG

17.28

-0.18

171,100

YTL

3.27

-0.17

12,801,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More