[PTARAS] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -3.55%
YoY- 6.59%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 141,725 124,828 115,986 92,319 92,603 45,899 54,509 17.25%
PBT 31,255 23,724 15,373 12,725 11,796 10,196 565 95.13%
Tax -7,010 -5,305 -4,470 -2,885 -2,564 -2,032 5,652 -
NP 24,245 18,419 10,903 9,840 9,232 8,164 6,217 25.44%
-
NP to SH 24,245 18,419 10,903 9,840 9,232 8,164 -1,222 -
-
Tax Rate 22.43% 22.36% 29.08% 22.67% 21.74% 19.93% -1,000.35% -
Total Cost 117,480 106,409 105,083 82,479 83,371 37,735 48,292 15.96%
-
Net Worth 160,807 143,093 127,775 119,144 112,849 108,001 100,091 8.21%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 8,010 4,055 4,007 4,007 6,008 4,018 4,002 12.25%
Div Payout % 33.04% 22.02% 36.76% 40.72% 65.08% 49.23% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 160,807 143,093 127,775 119,144 112,849 108,001 100,091 8.21%
NOSH 79,607 79,940 80,024 80,000 80,057 80,101 50,045 8.03%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.11% 14.76% 9.40% 10.66% 9.97% 17.79% 11.41% -
ROE 15.08% 12.87% 8.53% 8.26% 8.18% 7.56% -1.22% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 178.03 156.15 144.94 115.40 115.67 57.30 108.92 8.52%
EPS 30.46 23.04 13.62 12.30 11.53 10.19 -2.44 -
DPS 10.00 5.00 5.00 5.00 7.50 5.00 8.00 3.78%
NAPS 2.02 1.79 1.5967 1.4893 1.4096 1.3483 2.00 0.16%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 86.48 76.17 70.78 56.34 56.51 28.01 33.26 17.25%
EPS 14.79 11.24 6.65 6.00 5.63 4.98 -0.75 -
DPS 4.89 2.47 2.45 2.45 3.67 2.45 2.44 12.27%
NAPS 0.9813 0.8732 0.7797 0.727 0.6886 0.659 0.6108 8.21%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.81 1.08 0.76 1.10 1.13 1.07 1.76 -
P/RPS 1.02 0.69 0.52 0.95 0.98 1.87 1.62 -7.41%
P/EPS 5.94 4.69 5.58 8.94 9.80 10.50 -72.08 -
EY 16.83 21.33 17.93 11.18 10.21 9.53 -1.39 -
DY 5.52 4.63 6.58 4.55 6.64 4.67 4.55 3.27%
P/NAPS 0.90 0.60 0.48 0.74 0.80 0.79 0.88 0.37%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 15/02/08 09/02/07 17/02/06 18/02/05 13/02/04 21/02/03 08/02/02 -
Price 1.74 1.26 0.82 1.00 1.13 1.02 1.18 -
P/RPS 0.98 0.81 0.57 0.87 0.98 1.78 1.08 -1.60%
P/EPS 5.71 5.47 6.02 8.13 9.80 10.01 -48.33 -
EY 17.50 18.29 16.62 12.30 10.21 9.99 -2.07 -
DY 5.75 3.97 6.10 5.00 6.64 4.90 6.78 -2.70%
P/NAPS 0.86 0.70 0.51 0.67 0.80 0.76 0.59 6.47%

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