[PTARAS] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
09-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 11.97%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 159,291 172,392 165,431 149,760 141,725 141,734 147,436 5.26%
PBT 18,101 24,676 32,653 35,870 31,255 31,461 31,151 -30.25%
Tax -7,855 -8,286 -8,830 -8,723 -7,010 -6,790 -7,062 7.31%
NP 10,246 16,390 23,823 27,147 24,245 24,671 24,089 -43.29%
-
NP to SH 10,246 16,390 23,823 27,147 24,245 24,671 24,089 -43.29%
-
Tax Rate 43.40% 33.58% 27.04% 24.32% 22.43% 21.58% 22.67% -
Total Cost 149,045 156,002 141,608 122,613 117,480 117,063 123,347 13.38%
-
Net Worth 149,349 185,258 168,032 169,266 160,807 161,409 153,803 -1.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 9,422 9,422 9,422 8,010 8,010 8,010 8,010 11.37%
Div Payout % 91.96% 57.49% 39.55% 29.51% 33.04% 32.47% 33.25% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 149,349 185,258 168,032 169,266 160,807 161,409 153,803 -1.93%
NOSH 72,499 86,166 78,520 80,221 79,607 80,303 80,106 -6.40%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.43% 9.51% 14.40% 18.13% 17.11% 17.41% 16.34% -
ROE 6.86% 8.85% 14.18% 16.04% 15.08% 15.28% 15.66% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 219.71 200.07 210.69 186.68 178.03 176.50 184.05 12.47%
EPS 14.13 19.02 30.34 33.84 30.46 30.72 30.07 -39.41%
DPS 13.00 10.94 12.00 10.00 10.00 10.00 10.00 19.01%
NAPS 2.06 2.15 2.14 2.11 2.02 2.01 1.92 4.78%
Adjusted Per Share Value based on latest NOSH - 80,221
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 97.20 105.20 100.95 91.39 86.48 86.49 89.97 5.26%
EPS 6.25 10.00 14.54 16.57 14.79 15.05 14.70 -43.31%
DPS 5.75 5.75 5.75 4.89 4.89 4.89 4.89 11.35%
NAPS 0.9114 1.1305 1.0254 1.0329 0.9813 0.985 0.9385 -1.92%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.05 1.30 1.34 1.62 1.81 1.91 1.80 -
P/RPS 0.48 0.65 0.64 0.87 1.02 1.08 0.98 -37.72%
P/EPS 7.43 6.83 4.42 4.79 5.94 6.22 5.99 15.36%
EY 13.46 14.63 22.64 20.89 16.83 16.09 16.71 -13.37%
DY 12.38 8.41 8.96 6.17 5.52 5.24 5.56 70.10%
P/NAPS 0.51 0.60 0.63 0.77 0.90 0.95 0.94 -33.35%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 06/02/09 07/11/08 28/08/08 09/05/08 15/02/08 02/11/07 28/08/07 -
Price 1.03 1.14 1.37 1.53 1.74 1.96 1.64 -
P/RPS 0.47 0.57 0.65 0.82 0.98 1.11 0.89 -34.53%
P/EPS 7.29 5.99 4.52 4.52 5.71 6.38 5.45 21.29%
EY 13.72 16.69 22.15 22.12 17.50 15.67 18.34 -17.51%
DY 12.62 9.59 8.76 6.54 5.75 5.10 6.10 62.00%
P/NAPS 0.50 0.53 0.64 0.73 0.86 0.98 0.85 -29.68%

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