[PTARAS] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 37.46%
YoY- -3.8%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 190,259 141,323 97,053 120,884 172,392 141,734 108,072 9.87%
PBT 61,944 44,547 29,656 20,972 24,676 31,461 20,080 20.63%
Tax -14,868 -8,761 -4,932 -5,205 -8,286 -6,790 -5,119 19.42%
NP 47,076 35,786 24,724 15,767 16,390 24,671 14,961 21.03%
-
NP to SH 47,076 35,786 24,724 15,767 16,390 24,671 14,961 21.03%
-
Tax Rate 24.00% 19.67% 16.63% 24.82% 33.58% 21.58% 25.49% -
Total Cost 143,183 105,537 72,329 105,117 156,002 117,063 93,111 7.42%
-
Net Worth 251,042 217,918 199,222 180,524 185,258 161,409 139,351 10.29%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 16,049 15,234 12,039 7,997 9,422 8,010 4,055 25.74%
Div Payout % 34.09% 42.57% 48.70% 50.72% 57.49% 32.47% 27.10% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 251,042 217,918 199,222 180,524 185,258 161,409 139,351 10.29%
NOSH 79,949 79,823 80,009 80,233 86,166 80,303 80,086 -0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.74% 25.32% 25.47% 13.04% 9.51% 17.41% 13.84% -
ROE 18.75% 16.42% 12.41% 8.73% 8.85% 15.28% 10.74% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 237.97 177.04 121.30 150.67 200.07 176.50 134.94 9.90%
EPS 58.88 44.83 30.90 19.65 19.02 30.72 18.68 21.06%
DPS 20.00 19.00 15.00 9.97 10.94 10.00 5.00 25.96%
NAPS 3.14 2.73 2.49 2.25 2.15 2.01 1.74 10.32%
Adjusted Per Share Value based on latest NOSH - 80,233
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 114.71 85.20 58.51 72.88 103.94 85.45 65.16 9.87%
EPS 28.38 21.58 14.91 9.51 9.88 14.87 9.02 21.02%
DPS 9.68 9.18 7.26 4.82 5.68 4.83 2.44 25.79%
NAPS 1.5135 1.3138 1.2011 1.0884 1.1169 0.9731 0.8402 10.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.02 2.36 1.83 1.41 1.30 1.91 0.88 -
P/RPS 1.27 1.33 1.51 0.94 0.65 1.08 0.65 11.79%
P/EPS 5.13 5.26 5.92 7.18 6.83 6.22 4.71 1.43%
EY 19.50 19.00 16.89 13.94 14.63 16.09 21.23 -1.40%
DY 6.62 8.05 8.20 7.07 8.41 5.24 5.68 2.58%
P/NAPS 0.96 0.86 0.73 0.63 0.60 0.95 0.51 11.10%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 28/10/11 04/11/10 06/11/09 07/11/08 02/11/07 03/11/06 -
Price 3.16 2.38 2.03 1.48 1.14 1.96 0.95 -
P/RPS 1.33 1.34 1.67 0.98 0.57 1.11 0.70 11.27%
P/EPS 5.37 5.31 6.57 7.53 5.99 6.38 5.09 0.89%
EY 18.63 18.84 15.22 13.28 16.69 15.67 19.66 -0.89%
DY 6.33 7.98 7.39 6.73 9.59 5.10 5.26 3.13%
P/NAPS 1.01 0.87 0.82 0.66 0.53 0.98 0.55 10.65%

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