[PTARAS] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
10-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 16.97%
YoY- 47.05%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 184,412 173,829 168,383 96,225 119,553 159,291 141,725 4.48%
PBT 69,685 55,833 51,572 34,196 24,451 18,101 31,255 14.28%
Tax -15,448 -13,750 -10,992 -5,277 -4,785 -7,855 -7,010 14.06%
NP 54,237 42,083 40,580 28,919 19,666 10,246 24,245 14.34%
-
NP to SH 54,237 42,083 40,580 28,919 19,666 10,246 24,245 14.34%
-
Tax Rate 22.17% 24.63% 21.31% 15.43% 19.57% 43.40% 22.43% -
Total Cost 130,175 131,746 127,803 67,306 99,887 149,045 117,480 1.72%
-
Net Worth 284,116 241,200 159,862 203,975 180,362 149,349 160,807 9.94%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 20,038 16,049 15,234 12,039 7,997 9,422 8,010 16.49%
Div Payout % 36.95% 38.14% 37.54% 41.63% 40.67% 91.96% 33.04% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 284,116 241,200 159,862 203,975 180,362 149,349 160,807 9.94%
NOSH 159,616 80,400 79,931 79,990 80,880 72,499 79,607 12.28%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 29.41% 24.21% 24.10% 30.05% 16.45% 6.43% 17.11% -
ROE 19.09% 17.45% 25.38% 14.18% 10.90% 6.86% 15.08% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 115.53 216.21 210.66 120.30 147.82 219.71 178.03 -6.94%
EPS 33.98 52.34 50.77 36.15 24.32 14.13 30.46 1.83%
DPS 12.55 20.00 19.00 15.00 10.00 13.00 10.00 3.85%
NAPS 1.78 3.00 2.00 2.55 2.23 2.06 2.02 -2.08%
Adjusted Per Share Value based on latest NOSH - 79,990
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 112.53 106.07 102.75 58.72 72.95 97.20 86.48 4.48%
EPS 33.10 25.68 24.76 17.65 12.00 6.25 14.79 14.35%
DPS 12.23 9.79 9.30 7.35 4.88 5.75 4.89 16.49%
NAPS 1.7337 1.4719 0.9755 1.2447 1.1006 0.9114 0.9813 9.94%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.86 3.08 2.17 1.91 1.32 1.05 1.81 -
P/RPS 2.48 1.42 1.03 1.59 0.89 0.48 1.02 15.94%
P/EPS 8.42 5.88 4.27 5.28 5.43 7.43 5.94 5.98%
EY 11.88 16.99 23.40 18.93 18.42 13.46 16.83 -5.63%
DY 4.39 6.49 8.76 7.85 7.58 12.38 5.52 -3.74%
P/NAPS 1.61 1.03 1.09 0.75 0.59 0.51 0.90 10.16%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 12/02/14 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 -
Price 2.85 2.93 2.53 2.07 1.61 1.03 1.74 -
P/RPS 2.47 1.36 1.20 1.72 1.09 0.47 0.98 16.64%
P/EPS 8.39 5.60 4.98 5.73 6.62 7.29 5.71 6.61%
EY 11.92 17.86 20.07 17.47 15.10 13.72 17.50 -6.19%
DY 4.41 6.83 7.51 7.25 6.21 12.62 5.75 -4.32%
P/NAPS 1.60 0.98 1.27 0.81 0.72 0.50 0.86 10.89%

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