[PTARAS] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 23.11%
YoY- 68.94%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 119,553 159,291 141,725 124,828 115,986 92,319 92,603 4.34%
PBT 24,451 18,101 31,255 23,724 15,373 12,725 11,796 12.90%
Tax -4,785 -7,855 -7,010 -5,305 -4,470 -2,885 -2,564 10.94%
NP 19,666 10,246 24,245 18,419 10,903 9,840 9,232 13.41%
-
NP to SH 19,666 10,246 24,245 18,419 10,903 9,840 9,232 13.41%
-
Tax Rate 19.57% 43.40% 22.43% 22.36% 29.08% 22.67% 21.74% -
Total Cost 99,887 149,045 117,480 106,409 105,083 82,479 83,371 3.05%
-
Net Worth 180,362 149,349 160,807 143,093 127,775 119,144 112,849 8.12%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,997 9,422 8,010 4,055 4,007 4,007 6,008 4.87%
Div Payout % 40.67% 91.96% 33.04% 22.02% 36.76% 40.72% 65.08% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 180,362 149,349 160,807 143,093 127,775 119,144 112,849 8.12%
NOSH 80,880 72,499 79,607 79,940 80,024 80,000 80,057 0.17%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 16.45% 6.43% 17.11% 14.76% 9.40% 10.66% 9.97% -
ROE 10.90% 6.86% 15.08% 12.87% 8.53% 8.26% 8.18% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 147.82 219.71 178.03 156.15 144.94 115.40 115.67 4.16%
EPS 24.32 14.13 30.46 23.04 13.62 12.30 11.53 13.23%
DPS 10.00 13.00 10.00 5.00 5.00 5.00 7.50 4.90%
NAPS 2.23 2.06 2.02 1.79 1.5967 1.4893 1.4096 7.93%
Adjusted Per Share Value based on latest NOSH - 79,940
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 72.95 97.20 86.48 76.17 70.78 56.34 56.51 4.34%
EPS 12.00 6.25 14.79 11.24 6.65 6.00 5.63 13.43%
DPS 4.88 5.75 4.89 2.47 2.45 2.45 3.67 4.85%
NAPS 1.1006 0.9114 0.9813 0.8732 0.7797 0.727 0.6886 8.12%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.32 1.05 1.81 1.08 0.76 1.10 1.13 -
P/RPS 0.89 0.48 1.02 0.69 0.52 0.95 0.98 -1.59%
P/EPS 5.43 7.43 5.94 4.69 5.58 8.94 9.80 -9.36%
EY 18.42 13.46 16.83 21.33 17.93 11.18 10.21 10.32%
DY 7.58 12.38 5.52 4.63 6.58 4.55 6.64 2.22%
P/NAPS 0.59 0.51 0.90 0.60 0.48 0.74 0.80 -4.94%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 05/02/10 06/02/09 15/02/08 09/02/07 17/02/06 18/02/05 13/02/04 -
Price 1.61 1.03 1.74 1.26 0.82 1.00 1.13 -
P/RPS 1.09 0.47 0.98 0.81 0.57 0.87 0.98 1.78%
P/EPS 6.62 7.29 5.71 5.47 6.02 8.13 9.80 -6.32%
EY 15.10 13.72 17.50 18.29 16.62 12.30 10.21 6.73%
DY 6.21 12.62 5.75 3.97 6.10 5.00 6.64 -1.10%
P/NAPS 0.72 0.50 0.86 0.70 0.51 0.67 0.80 -1.73%

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