[PTARAS] QoQ TTM Result on 31-Mar-2009 [#3]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

08-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -29.78%

YoY- -73.5%

Quarter Report

Q3FY2009 interim results.xls

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	119,553	120,884	130,295	144,423	159,291	172,392	165,431	-19.42%
YoY %	-1.10%	-7.22%	-9.78%	-9.33%	-7.60%	4.21%	-	-
Horiz. %	72.27%	73.07%	78.76%	87.30%	96.29%	104.21%	100.00%	-
PBT	24,451	20,972	16,788	13,861	18,101	24,676	32,653	-17.49%
YoY %	16.59%	24.92%	21.12%	-23.42%	-26.65%	-24.43%	-	-
Horiz. %	74.88%	64.23%	51.41%	42.45%	55.43%	75.57%	100.00%	-
Tax	-4,785	-5,205	-5,318	-6,666	-7,855	-8,286	-8,830	-33.45%
YoY %	8.07%	2.12%	20.22%	15.14%	5.20%	6.16%	-	-
Horiz. %	54.19%	58.95%	60.23%	75.49%	88.96%	93.84%	100.00%	-
NP	19,666	15,767	11,470	7,195	10,246	16,390	23,823	-11.96%
YoY %	24.73%	37.46%	59.42%	-29.78%	-37.49%	-31.20%	-	-
Horiz. %	82.55%	66.18%	48.15%	30.20%	43.01%	68.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,666	15,767	11,470	7,195	10,246	16,390	23,823	-11.96%
YoY %	24.73%	37.46%	59.42%	-29.78%	-37.49%	-31.20%	-	-
Horiz. %	82.55%	66.18%	48.15%	30.20%	43.01%	68.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.57%	24.82%	31.68%	48.09%	43.40%	33.58%	27.04%	-
YoY %	-21.15%	-21.65%	-34.12%	10.81%	29.24%	24.19%	-	-
Horiz. %	72.37%	91.79%	117.16%	177.85%	160.50%	124.19%	100.00%	-
Total Cost	99,887	105,117	118,825	137,228	149,045	156,002	141,608	-20.70%
YoY %	-4.98%	-11.54%	-13.41%	-7.93%	-4.46%	10.16%	-	-
Horiz. %	70.54%	74.23%	83.91%	96.91%	105.25%	110.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,362	180,524	175,143	169,170	149,349	185,258	168,032	4.82%
YoY %	-0.09%	3.07%	3.53%	13.27%	-19.38%	10.25%	-	-
Horiz. %	107.34%	107.43%	104.23%	100.68%	88.88%	110.25%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	7,997	7,997	7,997	9,422	9,422	9,422	9,422	-10.32%
YoY %	0.00%	0.00%	-15.12%	0.00%	0.00%	0.00%	-	-
Horiz. %	84.88%	84.88%	84.88%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	40.67%	50.72%	69.72%	130.96%	91.96%	57.49%	39.55%	-
YoY %	-19.81%	-27.25%	-46.76%	42.41%	59.96%	45.36%	-	-
Horiz. %	102.83%	128.24%	176.28%	331.13%	232.52%	145.36%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	180,362	180,524	175,143	169,170	149,349	185,258	168,032	4.82%
YoY %	-0.09%	3.07%	3.53%	13.27%	-19.38%	10.25%	-	-
Horiz. %	107.34%	107.43%	104.23%	100.68%	88.88%	110.25%	100.00%	-
NOSH	80,880	80,233	79,974	80,175	72,499	86,166	78,520	1.98%
YoY %	0.81%	0.32%	-0.25%	10.59%	-15.86%	9.74%	-	-
Horiz. %	103.01%	102.18%	101.85%	102.11%	92.33%	109.74%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	16.45%	13.04%	8.80%	4.98%	6.43%	9.51%	14.40%	-
YoY %	26.15%	48.18%	76.71%	-22.55%	-32.39%	-33.96%	-	-
Horiz. %	114.24%	90.56%	61.11%	34.58%	44.65%	66.04%	100.00%	-
ROE	10.90%	8.73%	6.55%	4.25%	6.86%	8.85%	14.18%	-
YoY %	24.86%	33.28%	54.12%	-38.05%	-22.49%	-37.59%	-	-
Horiz. %	76.87%	61.57%	46.19%	29.97%	48.38%	62.41%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	147.82	150.67	162.92	180.13	219.71	200.07	210.69	-20.99%
YoY %	-1.89%	-7.52%	-9.55%	-18.01%	9.82%	-5.04%	-	-
Horiz. %	70.16%	71.51%	77.33%	85.50%	104.28%	94.96%	100.00%	-
EPS	24.32	19.65	14.34	8.97	14.13	19.02	30.34	-13.67%
YoY %	23.77%	37.03%	59.87%	-36.52%	-25.71%	-37.31%	-	-
Horiz. %	80.16%	64.77%	47.26%	29.56%	46.57%	62.69%	100.00%	-
DPS	10.00	9.97	10.00	11.75	13.00	10.94	12.00	-11.41%
YoY %	0.30%	-0.30%	-14.89%	-9.62%	18.83%	-8.83%	-	-
Horiz. %	83.33%	83.08%	83.33%	97.92%	108.33%	91.17%	100.00%	-
NAPS	2.23	2.25	2.19	2.11	2.06	2.15	2.14	2.77%
YoY %	-0.89%	2.74%	3.79%	2.43%	-4.19%	0.47%	-	-
Horiz. %	104.21%	105.14%	102.34%	98.60%	96.26%	100.47%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 80,175
RPS	72.08	72.88	78.55	87.07	96.04	103.94	99.74	-19.42%
YoY %	-1.10%	-7.22%	-9.79%	-9.34%	-7.60%	4.21%	-	-
Horiz. %	72.27%	73.07%	78.75%	87.30%	96.29%	104.21%	100.00%	-
EPS	11.86	9.51	6.92	4.34	6.18	9.88	14.36	-11.94%
YoY %	24.71%	37.43%	59.45%	-29.77%	-37.45%	-31.20%	-	-
Horiz. %	82.59%	66.23%	48.19%	30.22%	43.04%	68.80%	100.00%	-
DPS	4.82	4.82	4.82	5.68	5.68	5.68	5.68	-10.34%
YoY %	0.00%	0.00%	-15.14%	0.00%	0.00%	0.00%	-	-
Horiz. %	84.86%	84.86%	84.86%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.0874	1.0884	1.0559	1.0199	0.9004	1.1169	1.0131	4.81%
YoY %	-0.09%	3.08%	3.53%	13.27%	-19.38%	10.25%	-	-
Horiz. %	107.33%	107.43%	104.22%	100.67%	88.88%	110.25%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.32	1.41	1.34	1.10	1.05	1.30	1.34	-
P/RPS	0.89	0.94	0.82	0.61	0.48	0.65	0.64	24.51%
YoY %	-5.32%	14.63%	34.43%	27.08%	-26.15%	1.56%	-	-
Horiz. %	139.06%	146.87%	128.12%	95.31%	75.00%	101.56%	100.00%	-
P/EPS	5.43	7.18	9.34	12.26	7.43	6.83	4.42	14.66%
YoY %	-24.37%	-23.13%	-23.82%	65.01%	8.78%	54.52%	-	-
Horiz. %	122.85%	162.44%	211.31%	277.38%	168.10%	154.52%	100.00%	-
EY	18.42	13.94	10.70	8.16	13.46	14.63	22.64	-12.81%
YoY %	32.14%	30.28%	31.13%	-39.38%	-8.00%	-35.38%	-	-
Horiz. %	81.36%	61.57%	47.26%	36.04%	59.45%	64.62%	100.00%	-
DY	7.58	7.07	7.46	10.68	12.38	8.41	8.96	-10.52%
YoY %	7.21%	-5.23%	-30.15%	-13.73%	47.21%	-6.14%	-	-
Horiz. %	84.60%	78.91%	83.26%	119.20%	138.17%	93.86%	100.00%	-
P/NAPS	0.59	0.63	0.61	0.52	0.51	0.60	0.63	-4.26%
YoY %	-6.35%	3.28%	17.31%	1.96%	-15.00%	-4.76%	-	-
Horiz. %	93.65%	100.00%	96.83%	82.54%	80.95%	95.24%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	05/02/10	06/11/09	28/08/09	08/05/09	06/02/09	07/11/08	28/08/08	-
Price	1.61	1.48	1.48	1.25	1.03	1.14	1.37	-
P/RPS	1.09	0.98	0.91	0.69	0.47	0.57	0.65	41.01%
YoY %	11.22%	7.69%	31.88%	46.81%	-17.54%	-12.31%	-	-
Horiz. %	167.69%	150.77%	140.00%	106.15%	72.31%	87.69%	100.00%	-
P/EPS	6.62	7.53	10.32	13.93	7.29	5.99	4.52	28.87%
YoY %	-12.08%	-27.03%	-25.92%	91.08%	21.70%	32.52%	-	-
Horiz. %	146.46%	166.59%	228.32%	308.19%	161.28%	132.52%	100.00%	-
EY	15.10	13.28	9.69	7.18	13.72	16.69	22.15	-22.48%
YoY %	13.70%	37.05%	34.96%	-47.67%	-17.80%	-24.65%	-	-
Horiz. %	68.17%	59.95%	43.75%	32.42%	61.94%	75.35%	100.00%	-
DY	6.21	6.73	6.76	9.40	12.62	9.59	8.76	-20.44%
YoY %	-7.73%	-0.44%	-28.09%	-25.52%	31.60%	9.47%	-	-
Horiz. %	70.89%	76.83%	77.17%	107.31%	144.06%	109.47%	100.00%	-
P/NAPS	0.72	0.66	0.68	0.59	0.50	0.53	0.64	8.14%
YoY %	9.09%	-2.94%	15.25%	18.00%	-5.66%	-17.19%	-	-
Horiz. %	112.50%	103.12%	106.25%	92.19%	78.12%	82.81%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos