[PTARAS] YoY Quarter Result on 30-Jun-2010 [#4]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 79.24%

YoY- 22.23%

Quarter Report

Q4FY2010 interim results.xls

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	50,706	49,060	45,906	21,270	32,035	46,163	30,492	8.83%
YoY %	3.36%	6.87%	115.83%	-33.60%	-30.60%	51.39%	-	-
Horiz. %	166.29%	160.89%	150.55%	69.76%	105.06%	151.39%	100.00%	-
PBT	20,015	15,349	13,315	8,945	6,882	3,955	7,172	18.63%
YoY %	30.40%	15.28%	48.85%	29.98%	74.01%	-44.85%	-	-
Horiz. %	279.07%	214.01%	185.65%	124.72%	95.96%	55.15%	100.00%	-
Tax	-3,862	-4,570	-3,132	-1,320	-644	-1,992	-1,885	12.68%
YoY %	15.49%	-45.91%	-137.27%	-104.97%	67.67%	-5.68%	-	-
Horiz. %	204.88%	242.44%	166.15%	70.03%	34.16%	105.68%	100.00%	-
NP	16,153	10,779	10,183	7,625	6,238	1,963	5,287	20.43%
YoY %	49.86%	5.85%	33.55%	22.23%	217.78%	-62.87%	-	-
Horiz. %	305.52%	203.88%	192.60%	144.22%	117.99%	37.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,153	10,779	10,183	7,625	6,238	1,963	5,287	20.43%
YoY %	49.86%	5.85%	33.55%	22.23%	217.78%	-62.87%	-	-
Horiz. %	305.52%	203.88%	192.60%	144.22%	117.99%	37.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.30%	29.77%	23.52%	14.76%	9.36%	50.37%	26.28%	-
YoY %	-35.17%	26.57%	59.35%	57.69%	-81.42%	91.67%	-	-
Horiz. %	73.44%	113.28%	89.50%	56.16%	35.62%	191.67%	100.00%	-
Total Cost	34,553	38,281	35,723	13,645	25,797	44,200	25,205	5.39%
YoY %	-9.74%	7.16%	161.80%	-47.11%	-41.64%	75.36%	-	-
Horiz. %	137.09%	151.88%	141.73%	54.14%	102.35%	175.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	272,431	160,168	220,498	191,026	175,143	168,032	153,803	9.98%
YoY %	70.09%	-27.36%	15.43%	9.07%	4.23%	9.25%	-	-
Horiz. %	177.13%	104.14%	143.36%	124.20%	113.87%	109.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	12,054	10,010	15,234	12,039	7,997	9,422	8,010	7.04%
YoY %	20.42%	-34.29%	26.54%	50.54%	-15.12%	17.63%	-	-
Horiz. %	150.49%	124.97%	190.19%	150.30%	99.84%	117.63%	100.00%	-
Div Payout %	74.63%	92.87%	149.61%	157.89%	128.21%	480.00%	151.52%	-
YoY %	-19.64%	-37.93%	-5.24%	23.15%	-73.29%	216.79%	-	-
Horiz. %	49.25%	61.29%	98.74%	104.20%	84.62%	316.79%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	272,431	160,168	220,498	191,026	175,143	168,032	153,803	9.98%
YoY %	70.09%	-27.36%	15.43%	9.07%	4.23%	9.25%	-	-
Horiz. %	177.13%	104.14%	143.36%	124.20%	113.87%	109.25%	100.00%	-
NOSH	80,363	80,084	80,181	80,263	79,974	78,520	80,106	0.05%
YoY %	0.35%	-0.12%	-0.10%	0.36%	1.85%	-1.98%	-	-
Horiz. %	100.32%	99.97%	100.09%	100.20%	99.84%	98.02%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	31.86%	21.97%	22.18%	35.85%	19.47%	4.25%	17.34%	-
YoY %	45.02%	-0.95%	-38.13%	84.13%	358.12%	-75.49%	-	-
Horiz. %	183.74%	126.70%	127.91%	206.75%	112.28%	24.51%	100.00%	-
ROE	5.93%	6.73%	4.62%	3.99%	3.56%	1.17%	3.44%	-
YoY %	-11.89%	45.67%	15.79%	12.08%	204.27%	-65.99%	-	-
Horiz. %	172.38%	195.64%	134.30%	115.99%	103.49%	34.01%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	63.10	61.26	57.25	26.50	40.06	58.79	38.06	8.78%
YoY %	3.00%	7.00%	116.04%	-33.85%	-31.86%	54.47%	-	-
Horiz. %	165.79%	160.96%	150.42%	69.63%	105.25%	154.47%	100.00%	-
EPS	20.10	13.50	12.70	9.50	7.80	2.50	6.60	20.37%
YoY %	48.89%	6.30%	33.68%	21.79%	212.00%	-62.12%	-	-
Horiz. %	304.55%	204.55%	192.42%	143.94%	118.18%	37.88%	100.00%	-
DPS	15.00	12.50	19.00	15.00	10.00	12.00	10.00	6.98%
YoY %	20.00%	-34.21%	26.67%	50.00%	-16.67%	20.00%	-	-
Horiz. %	150.00%	125.00%	190.00%	150.00%	100.00%	120.00%	100.00%	-
NAPS	3.39	2.00	2.75	2.38	2.19	2.14	1.92	9.92%
YoY %	69.50%	-27.27%	15.55%	8.68%	2.34%	11.46%	-	-
Horiz. %	176.56%	104.17%	143.23%	123.96%	114.06%	111.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 80,263
RPS	30.94	29.94	28.01	12.98	19.55	28.17	18.61	8.83%
YoY %	3.34%	6.89%	115.79%	-33.61%	-30.60%	51.37%	-	-
Horiz. %	166.25%	160.88%	150.51%	69.75%	105.05%	151.37%	100.00%	-
EPS	9.86	6.58	6.21	4.65	3.81	1.20	3.23	20.42%
YoY %	49.85%	5.96%	33.55%	22.05%	217.50%	-62.85%	-	-
Horiz. %	305.26%	203.72%	192.26%	143.96%	117.96%	37.15%	100.00%	-
DPS	7.36	6.11	9.30	7.35	4.88	5.75	4.89	7.04%
YoY %	20.46%	-34.30%	26.53%	50.61%	-15.13%	17.59%	-	-
Horiz. %	150.51%	124.95%	190.18%	150.31%	99.80%	117.59%	100.00%	-
NAPS	1.6624	0.9774	1.3455	1.1657	1.0688	1.0254	0.9385	9.98%
YoY %	70.08%	-27.36%	15.42%	9.07%	4.23%	9.26%	-	-
Horiz. %	177.13%	104.14%	143.37%	124.21%	113.88%	109.26%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	4.82	2.69	2.35	1.67	1.34	1.34	1.80	-
P/RPS	7.64	4.39	4.10	6.30	3.35	2.28	4.73	8.31%
YoY %	74.03%	7.07%	-34.92%	88.06%	46.93%	-51.80%	-	-
Horiz. %	161.52%	92.81%	86.68%	133.19%	70.82%	48.20%	100.00%	-
P/EPS	23.98	19.99	18.50	17.58	17.18	53.60	27.27	-2.11%
YoY %	19.96%	8.05%	5.23%	2.33%	-67.95%	96.55%	-	-
Horiz. %	87.94%	73.30%	67.84%	64.47%	63.00%	196.55%	100.00%	-
EY	4.17	5.00	5.40	5.69	5.82	1.87	3.67	2.14%
YoY %	-16.60%	-7.41%	-5.10%	-2.23%	211.23%	-49.05%	-	-
Horiz. %	113.62%	136.24%	147.14%	155.04%	158.58%	50.95%	100.00%	-
DY	3.11	4.65	8.09	8.98	7.46	8.96	5.56	-9.22%
YoY %	-33.12%	-42.52%	-9.91%	20.38%	-16.74%	61.15%	-	-
Horiz. %	55.94%	83.63%	145.50%	161.51%	134.17%	161.15%	100.00%	-
P/NAPS	1.42	1.35	0.85	0.70	0.61	0.63	0.94	7.11%
YoY %	5.19%	58.82%	21.43%	14.75%	-3.17%	-32.98%	-	-
Horiz. %	151.06%	143.62%	90.43%	74.47%	64.89%	67.02%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	28/08/12	23/08/11	26/08/10	28/08/09	28/08/08	28/08/07	-
Price	5.24	2.82	2.20	1.67	1.48	1.37	1.64	-
P/RPS	8.30	4.60	3.84	6.30	3.69	2.33	4.31	11.52%
YoY %	80.43%	19.79%	-39.05%	70.73%	58.37%	-45.94%	-	-
Horiz. %	192.58%	106.73%	89.10%	146.17%	85.61%	54.06%	100.00%	-
P/EPS	26.07	20.95	17.32	17.58	18.97	54.80	24.85	0.80%
YoY %	24.44%	20.96%	-1.48%	-7.33%	-65.38%	120.52%	-	-
Horiz. %	104.91%	84.31%	69.70%	70.74%	76.34%	220.52%	100.00%	-
EY	3.84	4.77	5.77	5.69	5.27	1.82	4.02	-0.75%
YoY %	-19.50%	-17.33%	1.41%	7.97%	189.56%	-54.73%	-	-
Horiz. %	95.52%	118.66%	143.53%	141.54%	131.09%	45.27%	100.00%	-
DY	2.86	4.43	8.64	8.98	6.76	8.76	6.10	-11.84%
YoY %	-35.44%	-48.73%	-3.79%	32.84%	-22.83%	43.61%	-	-
Horiz. %	46.89%	72.62%	141.64%	147.21%	110.82%	143.61%	100.00%	-
P/NAPS	1.55	1.41	0.80	0.70	0.68	0.64	0.85	10.52%
YoY %	9.93%	76.25%	14.29%	2.94%	6.25%	-24.71%	-	-
Horiz. %	182.35%	165.88%	94.12%	82.35%	80.00%	75.29%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos