[PTARAS] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 64.42%
YoY- -51.85%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 185,172 125,936 105,731 130,295 165,431 147,436 96,462 11.47%
PBT 57,864 39,657 26,048 16,788 32,653 31,151 14,202 26.35%
Tax -12,967 -7,202 -5,311 -5,318 -8,830 -7,062 -3,691 23.27%
NP 44,897 32,455 20,737 11,470 23,823 24,089 10,511 27.35%
-
NP to SH 44,897 32,455 20,737 11,470 23,823 24,089 10,511 27.35%
-
Tax Rate 22.41% 18.16% 20.39% 31.68% 27.04% 22.67% 25.99% -
Total Cost 140,275 93,481 84,994 118,825 141,608 123,347 85,951 8.49%
-
Net Worth 238,038 220,373 190,556 175,659 171,077 153,657 132,478 10.24%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 16,029 15,225 12,009 8,020 9,593 8,002 4,014 25.93%
Div Payout % 35.70% 46.91% 57.92% 69.93% 40.27% 33.22% 38.19% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 238,038 220,373 190,556 175,659 171,077 153,657 132,478 10.24%
NOSH 80,147 80,135 80,065 80,209 79,942 80,029 80,290 -0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 24.25% 25.77% 19.61% 8.80% 14.40% 16.34% 10.90% -
ROE 18.86% 14.73% 10.88% 6.53% 13.93% 15.68% 7.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 231.04 157.15 132.06 162.44 206.94 184.23 120.14 11.50%
EPS 56.10 40.50 25.90 14.30 29.80 30.10 13.10 27.40%
DPS 20.00 19.00 15.00 10.00 12.00 10.00 5.00 25.96%
NAPS 2.97 2.75 2.38 2.19 2.14 1.92 1.65 10.28%
Adjusted Per Share Value based on latest NOSH - 79,974
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 113.00 76.85 64.52 79.51 100.95 89.97 58.86 11.47%
EPS 27.40 19.80 12.65 7.00 14.54 14.70 6.41 27.36%
DPS 9.78 9.29 7.33 4.89 5.85 4.88 2.45 25.92%
NAPS 1.4526 1.3448 1.1628 1.0719 1.044 0.9377 0.8084 10.25%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.69 2.35 1.67 1.34 1.34 1.80 0.89 -
P/RPS 1.16 1.50 1.26 0.82 0.65 0.98 0.74 7.77%
P/EPS 4.80 5.80 6.45 9.37 4.50 5.98 6.80 -5.63%
EY 20.82 17.23 15.51 10.67 22.24 16.72 14.71 5.95%
DY 7.43 8.09 8.98 7.46 8.96 5.56 5.62 4.75%
P/NAPS 0.91 0.85 0.70 0.61 0.63 0.94 0.54 9.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 26/08/10 28/08/09 28/08/08 28/08/07 18/08/06 -
Price 2.82 2.20 1.67 1.48 1.37 1.64 0.89 -
P/RPS 1.22 1.40 1.26 0.91 0.66 0.89 0.74 8.68%
P/EPS 5.03 5.43 6.45 10.35 4.60 5.45 6.80 -4.89%
EY 19.86 18.41 15.51 9.66 21.75 18.35 14.71 5.12%
DY 7.09 8.64 8.98 6.76 8.76 6.10 5.62 3.94%
P/NAPS 0.95 0.80 0.70 0.68 0.64 0.85 0.54 9.86%

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