[PTARAS] QoQ TTM Result on 31-Dec-2002 [#2]

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	79,846	68,039	53,529	45,899	52,497	54,267	57,344	24.66%
YoY %	17.35%	27.11%	16.62%	-12.57%	-3.26%	-5.37%	-	-
Horiz. %	139.24%	118.65%	93.35%	80.04%	91.55%	94.63%	100.00%	-
PBT	12,985	11,956	9,699	10,196	9,508	9,685	1,297	363.86%
YoY %	8.61%	23.27%	-4.87%	7.24%	-1.83%	646.72%	-	-
Horiz. %	1,001.16%	921.82%	747.80%	786.12%	733.08%	746.72%	100.00%	-
Tax	-2,598	-2,480	-2,183	-2,032	-2,017	-1,863	5,673	-
YoY %	-4.76%	-13.61%	-7.43%	-0.74%	-8.27%	-132.84%	-	-
Horiz. %	-45.80%	-43.72%	-38.48%	-35.82%	-35.55%	-32.84%	100.00%	-
NP	10,387	9,476	7,516	8,164	7,491	7,822	6,970	30.43%
YoY %	9.61%	26.08%	-7.94%	8.98%	-4.23%	12.22%	-	-
Horiz. %	149.02%	135.95%	107.83%	117.13%	107.47%	112.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,387	9,476	7,516	8,164	7,491	7,822	-469	-
YoY %	9.61%	26.08%	-7.94%	8.98%	-4.23%	1,767.80%	-	-
Horiz. %	-2,214.71%	-2,020.47%	-1,602.56%	-1,740.72%	-1,597.23%	-1,667.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.01%	20.74%	22.51%	19.93%	21.21%	19.24%	-437.39%	-
YoY %	-3.52%	-7.86%	12.95%	-6.03%	10.24%	104.40%	-	-
Horiz. %	-4.57%	-4.74%	-5.15%	-4.56%	-4.85%	-4.40%	100.00%	-
Total Cost	69,459	58,563	46,013	37,735	45,006	46,445	50,374	23.85%
YoY %	18.61%	27.27%	21.94%	-16.16%	-3.10%	-7.80%	-	-
Horiz. %	137.89%	116.26%	91.34%	74.91%	89.34%	92.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	114,428	111,702	108,603	108,001	107,031	105,447	104,035	6.54%
YoY %	2.44%	2.85%	0.56%	0.91%	1.50%	1.36%	-	-
Horiz. %	109.99%	107.37%	104.39%	103.81%	102.88%	101.36%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	6,008	6,008	4,018	4,018	4,018	4,018	4,002	31.07%
YoY %	0.00%	49.53%	0.00%	0.00%	0.00%	0.40%	-	-
Horiz. %	150.12%	150.12%	100.40%	100.40%	100.40%	100.40%	100.00%	-
Div Payout %	57.85%	63.41%	53.47%	49.23%	53.65%	51.38%	0.00%	-
YoY %	-8.77%	18.59%	8.61%	-8.24%	4.42%	0.00%	-	-
Horiz. %	112.59%	123.41%	104.07%	95.82%	104.42%	100.00%	-	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	114,428	111,702	108,603	108,001	107,031	105,447	104,035	6.54%
YoY %	2.44%	2.85%	0.56%	0.91%	1.50%	1.36%	-	-
Horiz. %	109.99%	107.37%	104.39%	103.81%	102.88%	101.36%	100.00%	-
NOSH	80,086	80,113	79,908	80,101	80,173	80,377	79,947	0.11%
YoY %	-0.03%	0.26%	-0.24%	-0.09%	-0.25%	0.54%	-	-
Horiz. %	100.17%	100.21%	99.95%	100.19%	100.28%	100.54%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	13.01%	13.93%	14.04%	17.79%	14.27%	14.41%	12.15%	-
YoY %	-6.60%	-0.78%	-21.08%	24.67%	-0.97%	18.60%	-	-
Horiz. %	107.08%	114.65%	115.56%	146.42%	117.45%	118.60%	100.00%	-
ROE	9.08%	8.48%	6.92%	7.56%	7.00%	7.42%	-0.45%	-
YoY %	7.08%	22.54%	-8.47%	8.00%	-5.66%	1,748.89%	-	-
Horiz. %	-2,017.78%	-1,884.44%	-1,537.78%	-1,680.00%	-1,555.56%	-1,648.89%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	99.70	84.93	66.99	57.30	65.48	67.52	71.73	24.52%
YoY %	17.39%	26.78%	16.91%	-12.49%	-3.02%	-5.87%	-	-
Horiz. %	138.99%	118.40%	93.39%	79.88%	91.29%	94.13%	100.00%	-
EPS	12.97	11.83	9.41	10.19	9.34	9.73	-0.59	-
YoY %	9.64%	25.72%	-7.65%	9.10%	-4.01%	1,749.15%	-	-
Horiz. %	-2,198.31%	-2,005.08%	-1,594.92%	-1,727.12%	-1,583.05%	-1,649.15%	100.00%	-
DPS	7.50	7.50	5.00	5.00	5.01	5.00	5.01	30.83%
YoY %	0.00%	50.00%	0.00%	-0.20%	0.20%	-0.20%	-	-
Horiz. %	149.70%	149.70%	99.80%	99.80%	100.00%	99.80%	100.00%	-
NAPS	1.4288	1.3943	1.3591	1.3483	1.335	1.3119	1.3013	6.42%
YoY %	2.47%	2.59%	0.80%	1.00%	1.76%	0.81%	-	-
Horiz. %	109.80%	107.15%	104.44%	103.61%	102.59%	100.81%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 80,101
RPS	48.72	41.52	32.66	28.01	32.03	33.11	34.99	24.66%
YoY %	17.34%	27.13%	16.60%	-12.55%	-3.26%	-5.37%	-	-
Horiz. %	139.24%	118.66%	93.34%	80.05%	91.54%	94.63%	100.00%	-
EPS	6.34	5.78	4.59	4.98	4.57	4.77	-0.29	-
YoY %	9.69%	25.93%	-7.83%	8.97%	-4.19%	1,744.83%	-	-
Horiz. %	-2,186.21%	-1,993.10%	-1,582.76%	-1,717.24%	-1,575.86%	-1,644.83%	100.00%	-
DPS	3.67	3.67	2.45	2.45	2.45	2.45	2.44	31.24%
YoY %	0.00%	49.80%	0.00%	0.00%	0.00%	0.41%	-	-
Horiz. %	150.41%	150.41%	100.41%	100.41%	100.41%	100.41%	100.00%	-
NAPS	0.6983	0.6816	0.6627	0.659	0.6531	0.6435	0.6348	6.55%
YoY %	2.45%	2.85%	0.56%	0.90%	1.49%	1.37%	-	-
Horiz. %	110.00%	107.37%	104.40%	103.81%	102.88%	101.37%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	1.12	0.90	0.92	1.07	1.05	1.22	1.21	-
P/RPS	1.12	1.06	1.37	1.87	1.60	1.81	1.69	-23.96%
YoY %	5.66%	-22.63%	-26.74%	16.87%	-11.60%	7.10%	-	-
Horiz. %	66.27%	62.72%	81.07%	110.65%	94.67%	107.10%	100.00%	-
P/EPS	8.64	7.61	9.78	10.50	11.24	12.54	-206.26	-
YoY %	13.53%	-22.19%	-6.86%	-6.58%	-10.37%	106.08%	-	-
Horiz. %	-4.19%	-3.69%	-4.74%	-5.09%	-5.45%	-6.08%	100.00%	-
EY	11.58	13.14	10.22	9.53	8.90	7.98	-0.48	-
YoY %	-11.87%	28.57%	7.24%	7.08%	11.53%	1,762.50%	-	-
Horiz. %	-2,412.50%	-2,737.50%	-2,129.17%	-1,985.42%	-1,854.17%	-1,662.50%	100.00%	-
DY	6.70	8.33	5.43	4.67	4.77	4.10	4.14	37.80%
YoY %	-19.57%	53.41%	16.27%	-2.10%	16.34%	-0.97%	-	-
Horiz. %	161.84%	201.21%	131.16%	112.80%	115.22%	99.03%	100.00%	-
P/NAPS	0.78	0.65	0.68	0.79	0.79	0.93	0.93	-11.05%
YoY %	20.00%	-4.41%	-13.92%	0.00%	-15.05%	0.00%	-	-
Horiz. %	83.87%	69.89%	73.12%	84.95%	84.95%	100.00%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	14/11/03	22/08/03	16/05/03	21/02/03	19/11/02	27/08/02	17/05/02	-
Price	1.33	1.02	0.92	1.02	1.05	1.08	1.37	-
P/RPS	1.33	1.20	1.37	1.78	1.60	1.60	1.91	-21.42%
YoY %	10.83%	-12.41%	-23.03%	11.25%	0.00%	-16.23%	-	-
Horiz. %	69.63%	62.83%	71.73%	93.19%	83.77%	83.77%	100.00%	-
P/EPS	10.25	8.62	9.78	10.01	11.24	11.10	-233.53	-
YoY %	18.91%	-11.86%	-2.30%	-10.94%	1.26%	104.75%	-	-
Horiz. %	-4.39%	-3.69%	-4.19%	-4.29%	-4.81%	-4.75%	100.00%	-
EY	9.75	11.60	10.22	9.99	8.90	9.01	-0.43	-
YoY %	-15.95%	13.50%	2.30%	12.25%	-1.22%	2,195.35%	-	-
Horiz. %	-2,267.44%	-2,697.67%	-2,376.74%	-2,323.26%	-2,069.77%	-2,095.35%	100.00%	-
DY	5.64	7.35	5.43	4.90	4.77	4.63	3.65	33.62%
YoY %	-23.27%	35.36%	10.82%	2.73%	3.02%	26.85%	-	-
Horiz. %	154.52%	201.37%	148.77%	134.25%	130.68%	126.85%	100.00%	-
P/NAPS	0.93	0.73	0.68	0.76	0.79	0.82	1.05	-7.76%
YoY %	27.40%	7.35%	-10.53%	-3.80%	-3.66%	-21.90%	-	-
Horiz. %	88.57%	69.52%	64.76%	72.38%	75.24%	78.10%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos