[PTARAS] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 23.11%
YoY- 68.94%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 141,734 147,436 142,939 124,828 108,072 96,462 107,265 20.39%
PBT 31,461 31,151 26,191 23,724 20,080 14,208 14,581 66.89%
Tax -6,790 -7,062 -5,769 -5,305 -5,119 -3,692 -4,098 39.97%
NP 24,671 24,089 20,422 18,419 14,961 10,516 10,483 76.83%
-
NP to SH 24,671 24,089 20,422 18,419 14,961 10,516 10,483 76.83%
-
Tax Rate 21.58% 22.67% 22.03% 22.36% 25.49% 25.99% 28.11% -
Total Cost 117,063 123,347 122,517 106,409 93,111 85,946 96,782 13.50%
-
Net Worth 161,409 153,803 147,968 143,093 139,351 133,814 130,640 15.12%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 8,010 8,010 4,055 4,055 4,055 4,055 4,007 58.62%
Div Payout % 32.47% 33.25% 19.86% 22.02% 27.10% 38.56% 38.23% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 161,409 153,803 147,968 143,093 139,351 133,814 130,640 15.12%
NOSH 80,303 80,106 79,983 79,940 80,086 81,100 80,117 0.15%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.41% 16.34% 14.29% 14.76% 13.84% 10.90% 9.77% -
ROE 15.28% 15.66% 13.80% 12.87% 10.74% 7.86% 8.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 176.50 184.05 178.71 156.15 134.94 118.94 133.88 20.21%
EPS 30.72 30.07 25.53 23.04 18.68 12.97 13.08 76.59%
DPS 10.00 10.00 5.00 5.00 5.00 5.00 5.00 58.67%
NAPS 2.01 1.92 1.85 1.79 1.74 1.65 1.6306 14.95%
Adjusted Per Share Value based on latest NOSH - 79,940
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 86.49 89.97 87.22 76.17 65.95 58.86 65.46 20.38%
EPS 15.05 14.70 12.46 11.24 9.13 6.42 6.40 76.74%
DPS 4.89 4.89 2.47 2.47 2.47 2.47 2.45 58.45%
NAPS 0.985 0.9385 0.9029 0.8732 0.8504 0.8166 0.7972 15.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.91 1.80 1.36 1.08 0.88 0.89 0.89 -
P/RPS 1.08 0.98 0.76 0.69 0.65 0.75 0.66 38.82%
P/EPS 6.22 5.99 5.33 4.69 4.71 6.86 6.80 -5.76%
EY 16.09 16.71 18.77 21.33 21.23 14.57 14.70 6.20%
DY 5.24 5.56 3.68 4.63 5.68 5.62 5.62 -4.55%
P/NAPS 0.95 0.94 0.74 0.60 0.51 0.54 0.55 43.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 02/11/07 28/08/07 11/05/07 09/02/07 03/11/06 18/08/06 11/05/06 -
Price 1.96 1.64 1.50 1.26 0.95 0.89 0.90 -
P/RPS 1.11 0.89 0.84 0.81 0.70 0.75 0.67 39.96%
P/EPS 6.38 5.45 5.87 5.47 5.09 6.86 6.88 -4.90%
EY 15.67 18.34 17.02 18.29 19.66 14.57 14.54 5.11%
DY 5.10 6.10 3.33 3.97 5.26 5.62 5.56 -5.58%
P/NAPS 0.98 0.85 0.81 0.70 0.55 0.54 0.55 46.92%

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