[PTARAS] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 8.27%
YoY- 10.8%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 159,291 141,725 124,828 115,986 92,319 92,603 45,899 23.02%
PBT 18,101 31,255 23,724 15,373 12,725 11,796 10,196 10.02%
Tax -7,855 -7,010 -5,305 -4,470 -2,885 -2,564 -2,032 25.25%
NP 10,246 24,245 18,419 10,903 9,840 9,232 8,164 3.85%
-
NP to SH 10,246 24,245 18,419 10,903 9,840 9,232 8,164 3.85%
-
Tax Rate 43.40% 22.43% 22.36% 29.08% 22.67% 21.74% 19.93% -
Total Cost 149,045 117,480 106,409 105,083 82,479 83,371 37,735 25.70%
-
Net Worth 149,349 160,807 143,093 127,775 119,144 112,849 108,001 5.54%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 9,422 8,010 4,055 4,007 4,007 6,008 4,018 15.24%
Div Payout % 91.96% 33.04% 22.02% 36.76% 40.72% 65.08% 49.23% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 149,349 160,807 143,093 127,775 119,144 112,849 108,001 5.54%
NOSH 72,499 79,607 79,940 80,024 80,000 80,057 80,101 -1.64%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.43% 17.11% 14.76% 9.40% 10.66% 9.97% 17.79% -
ROE 6.86% 15.08% 12.87% 8.53% 8.26% 8.18% 7.56% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 219.71 178.03 156.15 144.94 115.40 115.67 57.30 25.08%
EPS 14.13 30.46 23.04 13.62 12.30 11.53 10.19 5.59%
DPS 13.00 10.00 5.00 5.00 5.00 7.50 5.00 17.24%
NAPS 2.06 2.02 1.79 1.5967 1.4893 1.4096 1.3483 7.31%
Adjusted Per Share Value based on latest NOSH - 80,024
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 97.20 86.48 76.17 70.78 56.34 56.51 28.01 23.02%
EPS 6.25 14.79 11.24 6.65 6.00 5.63 4.98 3.85%
DPS 5.75 4.89 2.47 2.45 2.45 3.67 2.45 15.26%
NAPS 0.9114 0.9813 0.8732 0.7797 0.727 0.6886 0.659 5.54%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.05 1.81 1.08 0.76 1.10 1.13 1.07 -
P/RPS 0.48 1.02 0.69 0.52 0.95 0.98 1.87 -20.26%
P/EPS 7.43 5.94 4.69 5.58 8.94 9.80 10.50 -5.59%
EY 13.46 16.83 21.33 17.93 11.18 10.21 9.53 5.91%
DY 12.38 5.52 4.63 6.58 4.55 6.64 4.67 17.62%
P/NAPS 0.51 0.90 0.60 0.48 0.74 0.80 0.79 -7.02%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 06/02/09 15/02/08 09/02/07 17/02/06 18/02/05 13/02/04 21/02/03 -
Price 1.03 1.74 1.26 0.82 1.00 1.13 1.02 -
P/RPS 0.47 0.98 0.81 0.57 0.87 0.98 1.78 -19.88%
P/EPS 7.29 5.71 5.47 6.02 8.13 9.80 10.01 -5.14%
EY 13.72 17.50 18.29 16.62 12.30 10.21 9.99 5.42%
DY 12.62 5.75 3.97 6.10 5.00 6.64 4.90 17.06%
P/NAPS 0.50 0.86 0.70 0.51 0.67 0.80 0.76 -6.73%

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