[PTARAS] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 2.42%
YoY- 64.9%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 165,431 149,760 141,725 141,734 147,436 142,939 124,828 20.67%
PBT 32,653 35,870 31,255 31,461 31,151 26,191 23,724 23.75%
Tax -8,830 -8,723 -7,010 -6,790 -7,062 -5,769 -5,305 40.49%
NP 23,823 27,147 24,245 24,671 24,089 20,422 18,419 18.72%
-
NP to SH 23,823 27,147 24,245 24,671 24,089 20,422 18,419 18.72%
-
Tax Rate 27.04% 24.32% 22.43% 21.58% 22.67% 22.03% 22.36% -
Total Cost 141,608 122,613 117,480 117,063 123,347 122,517 106,409 21.00%
-
Net Worth 168,032 169,266 160,807 161,409 153,803 147,968 143,093 11.31%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,422 8,010 8,010 8,010 8,010 4,055 4,055 75.51%
Div Payout % 39.55% 29.51% 33.04% 32.47% 33.25% 19.86% 22.02% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 168,032 169,266 160,807 161,409 153,803 147,968 143,093 11.31%
NOSH 78,520 80,221 79,607 80,303 80,106 79,983 79,940 -1.18%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.40% 18.13% 17.11% 17.41% 16.34% 14.29% 14.76% -
ROE 14.18% 16.04% 15.08% 15.28% 15.66% 13.80% 12.87% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 210.69 186.68 178.03 176.50 184.05 178.71 156.15 22.12%
EPS 30.34 33.84 30.46 30.72 30.07 25.53 23.04 20.16%
DPS 12.00 10.00 10.00 10.00 10.00 5.00 5.00 79.35%
NAPS 2.14 2.11 2.02 2.01 1.92 1.85 1.79 12.65%
Adjusted Per Share Value based on latest NOSH - 80,303
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 100.95 91.39 86.48 86.49 89.97 87.22 76.17 20.67%
EPS 14.54 16.57 14.79 15.05 14.70 12.46 11.24 18.74%
DPS 5.75 4.89 4.89 4.89 4.89 2.47 2.47 75.74%
NAPS 1.0254 1.0329 0.9813 0.985 0.9385 0.9029 0.8732 11.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.34 1.62 1.81 1.91 1.80 1.36 1.08 -
P/RPS 0.64 0.87 1.02 1.08 0.98 0.76 0.69 -4.89%
P/EPS 4.42 4.79 5.94 6.22 5.99 5.33 4.69 -3.87%
EY 22.64 20.89 16.83 16.09 16.71 18.77 21.33 4.05%
DY 8.96 6.17 5.52 5.24 5.56 3.68 4.63 55.35%
P/NAPS 0.63 0.77 0.90 0.95 0.94 0.74 0.60 3.30%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 09/05/08 15/02/08 02/11/07 28/08/07 11/05/07 09/02/07 -
Price 1.37 1.53 1.74 1.96 1.64 1.50 1.26 -
P/RPS 0.65 0.82 0.98 1.11 0.89 0.84 0.81 -13.65%
P/EPS 4.52 4.52 5.71 6.38 5.45 5.87 5.47 -11.95%
EY 22.15 22.12 17.50 15.67 18.34 17.02 18.29 13.62%
DY 8.76 6.54 5.75 5.10 6.10 3.33 3.97 69.57%
P/NAPS 0.64 0.73 0.86 0.98 0.85 0.81 0.70 -5.80%

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