[PTARAS] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 7.43%
YoY- 31.96%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 142,939 107,265 97,104 94,634 53,529 57,344 49,000 19.52%
PBT 26,191 14,581 14,971 12,258 9,699 1,297 6,406 26.43%
Tax -5,769 -4,098 -3,552 -2,340 -2,183 5,673 -1,573 24.17%
NP 20,422 10,483 11,419 9,918 7,516 6,970 4,833 27.13%
-
NP to SH 20,422 10,483 11,419 9,918 7,516 -469 4,833 27.13%
-
Tax Rate 22.03% 28.11% 23.73% 19.09% 22.51% -437.39% 24.56% -
Total Cost 122,517 96,782 85,685 84,716 46,013 50,374 44,167 18.52%
-
Net Worth 147,968 130,640 122,279 114,688 108,603 104,035 107,590 5.45%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,055 4,007 4,007 6,008 4,018 4,002 2,508 8.33%
Div Payout % 19.86% 38.23% 35.09% 60.58% 53.47% 0.00% 51.91% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 147,968 130,640 122,279 114,688 108,603 104,035 107,590 5.45%
NOSH 79,983 80,117 79,999 80,257 79,908 79,947 50,065 8.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 14.29% 9.77% 11.76% 10.48% 14.04% 12.15% 9.86% -
ROE 13.80% 8.02% 9.34% 8.65% 6.92% -0.45% 4.49% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 178.71 133.88 121.38 117.91 66.99 71.73 97.87 10.55%
EPS 25.53 13.08 14.27 12.36 9.41 -0.59 9.65 17.59%
DPS 5.00 5.00 5.00 7.50 5.00 5.01 5.00 0.00%
NAPS 1.85 1.6306 1.5285 1.429 1.3591 1.3013 2.149 -2.46%
Adjusted Per Share Value based on latest NOSH - 80,257
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 87.22 65.46 59.25 57.75 32.66 34.99 29.90 19.52%
EPS 12.46 6.40 6.97 6.05 4.59 -0.29 2.95 27.12%
DPS 2.47 2.45 2.45 3.67 2.45 2.44 1.53 8.30%
NAPS 0.9029 0.7972 0.7462 0.6999 0.6627 0.6348 0.6565 5.45%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.36 0.89 0.94 1.14 0.92 1.21 1.30 -
P/RPS 0.76 0.66 0.77 0.97 1.37 1.69 1.33 -8.90%
P/EPS 5.33 6.80 6.59 9.23 9.78 -206.26 13.47 -14.31%
EY 18.77 14.70 15.18 10.84 10.22 -0.48 7.43 16.69%
DY 3.68 5.62 5.32 6.58 5.43 4.14 3.85 -0.74%
P/NAPS 0.74 0.55 0.61 0.80 0.68 0.93 0.60 3.55%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 11/05/07 11/05/06 13/05/05 14/05/04 16/05/03 17/05/02 11/05/01 -
Price 1.50 0.90 0.95 1.01 0.92 1.37 1.45 -
P/RPS 0.84 0.67 0.78 0.86 1.37 1.91 1.48 -9.00%
P/EPS 5.87 6.88 6.66 8.17 9.78 -233.53 15.02 -14.48%
EY 17.02 14.54 15.03 12.24 10.22 -0.43 6.66 16.91%
DY 3.33 5.56 5.26 7.43 5.43 3.65 3.45 -0.58%
P/NAPS 0.81 0.55 0.62 0.71 0.68 1.05 0.67 3.21%

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