[PTARAS] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -10.6%
YoY- 3.09%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 165,431 147,436 96,462 116,504 87,358 68,039 54,267 20.39%
PBT 32,653 31,151 14,208 14,134 12,223 11,956 9,685 22.43%
Tax -8,830 -7,062 -3,692 -3,925 -2,320 -2,480 -1,863 29.57%
NP 23,823 24,089 10,516 10,209 9,903 9,476 7,822 20.37%
-
NP to SH 23,823 24,089 10,516 10,209 9,903 9,476 7,822 20.37%
-
Tax Rate 27.04% 22.67% 25.99% 27.77% 18.98% 20.74% 19.24% -
Total Cost 141,608 123,347 85,946 106,295 77,455 58,563 46,445 20.39%
-
Net Worth 168,032 153,803 133,814 124,675 117,329 111,702 105,447 8.06%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 9,422 8,010 4,055 4,007 4,007 6,008 4,018 15.24%
Div Payout % 39.55% 33.25% 38.56% 39.26% 40.46% 63.41% 51.38% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 168,032 153,803 133,814 124,675 117,329 111,702 105,447 8.06%
NOSH 78,520 80,106 81,100 80,151 80,143 80,113 80,377 -0.38%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.40% 16.34% 10.90% 8.76% 11.34% 13.93% 14.41% -
ROE 14.18% 15.66% 7.86% 8.19% 8.44% 8.48% 7.42% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 210.69 184.05 118.94 145.35 109.00 84.93 67.52 20.86%
EPS 30.34 30.07 12.97 12.74 12.36 11.83 9.73 20.84%
DPS 12.00 10.00 5.00 5.00 5.00 7.50 5.00 15.69%
NAPS 2.14 1.92 1.65 1.5555 1.464 1.3943 1.3119 8.48%
Adjusted Per Share Value based on latest NOSH - 80,151
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 99.74 88.89 58.16 70.24 52.67 41.02 32.72 20.39%
EPS 14.36 14.52 6.34 6.16 5.97 5.71 4.72 20.35%
DPS 5.68 4.83 2.44 2.42 2.42 3.62 2.42 15.26%
NAPS 1.0131 0.9273 0.8068 0.7517 0.7074 0.6735 0.6357 8.06%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.34 1.80 0.89 0.95 1.00 0.90 1.22 -
P/RPS 0.64 0.98 0.75 0.65 0.92 1.06 1.81 -15.89%
P/EPS 4.42 5.99 6.86 7.46 8.09 7.61 12.54 -15.93%
EY 22.64 16.71 14.57 13.41 12.36 13.14 7.98 18.96%
DY 8.96 5.56 5.62 5.26 5.00 8.33 4.10 13.90%
P/NAPS 0.63 0.94 0.54 0.61 0.68 0.65 0.93 -6.27%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 18/08/06 29/08/05 25/08/04 22/08/03 27/08/02 -
Price 1.37 1.64 0.89 0.90 1.02 1.02 1.08 -
P/RPS 0.65 0.89 0.75 0.62 0.94 1.20 1.60 -13.92%
P/EPS 4.52 5.45 6.86 7.07 8.25 8.62 11.10 -13.89%
EY 22.15 18.34 14.57 14.15 12.11 11.60 9.01 16.15%
DY 8.76 6.10 5.62 5.56 4.90 7.35 4.63 11.20%
P/NAPS 0.64 0.85 0.54 0.58 0.70 0.73 0.82 -4.04%

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