[PTARAS] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -7.94%
YoY- 1702.56%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 92,603 79,846 68,039 53,529 45,899 52,497 54,267 42.66%
PBT 11,796 12,985 11,956 9,699 10,196 9,508 9,685 14.00%
Tax -2,564 -2,598 -2,480 -2,183 -2,032 -2,017 -1,863 23.65%
NP 9,232 10,387 9,476 7,516 8,164 7,491 7,822 11.64%
-
NP to SH 9,232 10,387 9,476 7,516 8,164 7,491 7,822 11.64%
-
Tax Rate 21.74% 20.01% 20.74% 22.51% 19.93% 21.21% 19.24% -
Total Cost 83,371 69,459 58,563 46,013 37,735 45,006 46,445 47.54%
-
Net Worth 112,849 114,428 111,702 108,603 108,001 107,031 105,447 4.61%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 6,008 6,008 6,008 4,018 4,018 4,018 4,018 30.66%
Div Payout % 65.08% 57.85% 63.41% 53.47% 49.23% 53.65% 51.38% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 112,849 114,428 111,702 108,603 108,001 107,031 105,447 4.61%
NOSH 80,057 80,086 80,113 79,908 80,101 80,173 80,377 -0.26%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.97% 13.01% 13.93% 14.04% 17.79% 14.27% 14.41% -
ROE 8.18% 9.08% 8.48% 6.92% 7.56% 7.00% 7.42% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 115.67 99.70 84.93 66.99 57.30 65.48 67.52 43.03%
EPS 11.53 12.97 11.83 9.41 10.19 9.34 9.73 11.94%
DPS 7.50 7.50 7.50 5.00 5.00 5.01 5.00 30.94%
NAPS 1.4096 1.4288 1.3943 1.3591 1.3483 1.335 1.3119 4.89%
Adjusted Per Share Value based on latest NOSH - 79,908
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 56.51 48.72 41.52 32.66 28.01 32.03 33.11 42.67%
EPS 5.63 6.34 5.78 4.59 4.98 4.57 4.77 11.65%
DPS 3.67 3.67 3.67 2.45 2.45 2.45 2.45 30.82%
NAPS 0.6886 0.6983 0.6816 0.6627 0.659 0.6531 0.6435 4.60%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.13 1.12 0.90 0.92 1.07 1.05 1.22 -
P/RPS 0.98 1.12 1.06 1.37 1.87 1.60 1.81 -33.49%
P/EPS 9.80 8.64 7.61 9.78 10.50 11.24 12.54 -15.11%
EY 10.21 11.58 13.14 10.22 9.53 8.90 7.98 17.80%
DY 6.64 6.70 8.33 5.43 4.67 4.77 4.10 37.78%
P/NAPS 0.80 0.78 0.65 0.68 0.79 0.79 0.93 -9.52%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 13/02/04 14/11/03 22/08/03 16/05/03 21/02/03 19/11/02 27/08/02 -
Price 1.13 1.33 1.02 0.92 1.02 1.05 1.08 -
P/RPS 0.98 1.33 1.20 1.37 1.78 1.60 1.60 -27.81%
P/EPS 9.80 10.25 8.62 9.78 10.01 11.24 11.10 -7.94%
EY 10.21 9.75 11.60 10.22 9.99 8.90 9.01 8.66%
DY 6.64 5.64 7.35 5.43 4.90 4.77 4.63 27.08%
P/NAPS 0.80 0.93 0.73 0.68 0.76 0.79 0.82 -1.62%

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