[PTARAS] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -11.12%
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 124,828 115,986 92,319 92,603 45,899 54,509 46,727 17.78%
PBT 23,724 15,373 12,725 11,796 10,196 565 7,416 21.37%
Tax -5,305 -4,470 -2,885 -2,564 -2,032 5,652 -1,188 28.31%
NP 18,419 10,903 9,840 9,232 8,164 6,217 6,228 19.79%
-
NP to SH 18,419 10,903 9,840 9,232 8,164 -1,222 6,228 19.79%
-
Tax Rate 22.36% 29.08% 22.67% 21.74% 19.93% -1,000.35% 16.02% -
Total Cost 106,409 105,083 82,479 83,371 37,735 48,292 40,499 17.46%
-
Net Worth 143,093 127,775 119,144 112,849 108,001 100,091 106,947 4.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,055 4,007 4,007 6,008 4,018 4,002 2,508 8.33%
Div Payout % 22.02% 36.76% 40.72% 65.08% 49.23% 0.00% 40.29% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 143,093 127,775 119,144 112,849 108,001 100,091 106,947 4.97%
NOSH 79,940 80,024 80,000 80,057 80,101 50,045 50,122 8.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.76% 9.40% 10.66% 9.97% 17.79% 11.41% 13.33% -
ROE 12.87% 8.53% 8.26% 8.18% 7.56% -1.22% 5.82% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 156.15 144.94 115.40 115.67 57.30 108.92 93.22 8.97%
EPS 23.04 13.62 12.30 11.53 10.19 -2.44 12.43 10.82%
DPS 5.00 5.00 5.00 7.50 5.00 8.00 5.00 0.00%
NAPS 1.79 1.5967 1.4893 1.4096 1.3483 2.00 2.1337 -2.88%
Adjusted Per Share Value based on latest NOSH - 80,057
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 76.17 70.78 56.34 56.51 28.01 33.26 28.51 17.78%
EPS 11.24 6.65 6.00 5.63 4.98 -0.75 3.80 19.80%
DPS 2.47 2.45 2.45 3.67 2.45 2.44 1.53 8.30%
NAPS 0.8732 0.7797 0.727 0.6886 0.659 0.6108 0.6526 4.97%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.08 0.76 1.10 1.13 1.07 1.76 1.79 -
P/RPS 0.69 0.52 0.95 0.98 1.87 1.62 1.92 -15.67%
P/EPS 4.69 5.58 8.94 9.80 10.50 -72.08 14.41 -17.05%
EY 21.33 17.93 11.18 10.21 9.53 -1.39 6.94 20.56%
DY 4.63 6.58 4.55 6.64 4.67 4.55 2.79 8.80%
P/NAPS 0.60 0.48 0.74 0.80 0.79 0.88 0.84 -5.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 09/02/07 17/02/06 18/02/05 13/02/04 21/02/03 08/02/02 16/02/01 -
Price 1.26 0.82 1.00 1.13 1.02 1.18 1.50 -
P/RPS 0.81 0.57 0.87 0.98 1.78 1.08 1.61 -10.81%
P/EPS 5.47 6.02 8.13 9.80 10.01 -48.33 12.07 -12.35%
EY 18.29 16.62 12.30 10.21 9.99 -2.07 8.28 14.11%
DY 3.97 6.10 5.00 6.64 4.90 6.78 3.33 2.97%
P/NAPS 0.70 0.51 0.67 0.80 0.76 0.59 0.70 0.00%

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
Post a Comment