[PTARAS] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
03-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 42.27%
YoY- 48.57%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 147,436 142,939 124,828 108,072 96,462 107,265 115,986 17.39%
PBT 31,151 26,191 23,724 20,080 14,208 14,581 15,373 60.33%
Tax -7,062 -5,769 -5,305 -5,119 -3,692 -4,098 -4,470 35.76%
NP 24,089 20,422 18,419 14,961 10,516 10,483 10,903 69.88%
-
NP to SH 24,089 20,422 18,419 14,961 10,516 10,483 10,903 69.88%
-
Tax Rate 22.67% 22.03% 22.36% 25.49% 25.99% 28.11% 29.08% -
Total Cost 123,347 122,517 106,409 93,111 85,946 96,782 105,083 11.30%
-
Net Worth 153,803 147,968 143,093 139,351 133,814 130,640 127,775 13.19%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 8,010 4,055 4,055 4,055 4,055 4,007 4,007 58.88%
Div Payout % 33.25% 19.86% 22.02% 27.10% 38.56% 38.23% 36.76% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 153,803 147,968 143,093 139,351 133,814 130,640 127,775 13.19%
NOSH 80,106 79,983 79,940 80,086 81,100 80,117 80,024 0.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.34% 14.29% 14.76% 13.84% 10.90% 9.77% 9.40% -
ROE 15.66% 13.80% 12.87% 10.74% 7.86% 8.02% 8.53% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 184.05 178.71 156.15 134.94 118.94 133.88 144.94 17.31%
EPS 30.07 25.53 23.04 18.68 12.97 13.08 13.62 69.79%
DPS 10.00 5.00 5.00 5.00 5.00 5.00 5.00 58.94%
NAPS 1.92 1.85 1.79 1.74 1.65 1.6306 1.5967 13.11%
Adjusted Per Share Value based on latest NOSH - 80,086
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 88.89 86.18 75.26 65.16 58.16 64.67 69.93 17.39%
EPS 14.52 12.31 11.10 9.02 6.34 6.32 6.57 69.91%
DPS 4.83 2.44 2.44 2.44 2.44 2.42 2.42 58.72%
NAPS 0.9273 0.8921 0.8627 0.8402 0.8068 0.7876 0.7704 13.19%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.80 1.36 1.08 0.88 0.89 0.89 0.76 -
P/RPS 0.98 0.76 0.69 0.65 0.75 0.66 0.52 52.75%
P/EPS 5.99 5.33 4.69 4.71 6.86 6.80 5.58 4.85%
EY 16.71 18.77 21.33 21.23 14.57 14.70 17.93 -4.60%
DY 5.56 3.68 4.63 5.68 5.62 5.62 6.58 -10.64%
P/NAPS 0.94 0.74 0.60 0.51 0.54 0.55 0.48 56.72%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 11/05/07 09/02/07 03/11/06 18/08/06 11/05/06 17/02/06 -
Price 1.64 1.50 1.26 0.95 0.89 0.90 0.82 -
P/RPS 0.89 0.84 0.81 0.70 0.75 0.67 0.57 34.69%
P/EPS 5.45 5.87 5.47 5.09 6.86 6.88 6.02 -6.43%
EY 18.34 17.02 18.29 19.66 14.57 14.54 16.62 6.80%
DY 6.10 3.33 3.97 5.26 5.62 5.56 6.10 0.00%
P/NAPS 0.85 0.81 0.70 0.55 0.54 0.55 0.51 40.70%

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