[PTARAS] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -1.73%
YoY- 31.63%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 172,392 165,431 149,760 141,725 141,734 147,436 142,939 13.26%
PBT 24,676 32,653 35,870 31,255 31,461 31,151 26,191 -3.88%
Tax -8,286 -8,830 -8,723 -7,010 -6,790 -7,062 -5,769 27.21%
NP 16,390 23,823 27,147 24,245 24,671 24,089 20,422 -13.60%
-
NP to SH 16,390 23,823 27,147 24,245 24,671 24,089 20,422 -13.60%
-
Tax Rate 33.58% 27.04% 24.32% 22.43% 21.58% 22.67% 22.03% -
Total Cost 156,002 141,608 122,613 117,480 117,063 123,347 122,517 17.42%
-
Net Worth 185,258 168,032 169,266 160,807 161,409 153,803 147,968 16.11%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,422 9,422 8,010 8,010 8,010 8,010 4,055 75.15%
Div Payout % 57.49% 39.55% 29.51% 33.04% 32.47% 33.25% 19.86% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 185,258 168,032 169,266 160,807 161,409 153,803 147,968 16.11%
NOSH 86,166 78,520 80,221 79,607 80,303 80,106 79,983 5.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.51% 14.40% 18.13% 17.11% 17.41% 16.34% 14.29% -
ROE 8.85% 14.18% 16.04% 15.08% 15.28% 15.66% 13.80% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 200.07 210.69 186.68 178.03 176.50 184.05 178.71 7.79%
EPS 19.02 30.34 33.84 30.46 30.72 30.07 25.53 -17.77%
DPS 10.94 12.00 10.00 10.00 10.00 10.00 5.00 68.29%
NAPS 2.15 2.14 2.11 2.02 2.01 1.92 1.85 10.50%
Adjusted Per Share Value based on latest NOSH - 79,607
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 103.94 99.74 90.29 85.45 85.45 88.89 86.18 13.26%
EPS 9.88 14.36 16.37 14.62 14.87 14.52 12.31 -13.60%
DPS 5.68 5.68 4.83 4.83 4.83 4.83 2.44 75.37%
NAPS 1.1169 1.0131 1.0205 0.9695 0.9731 0.9273 0.8921 16.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.30 1.34 1.62 1.81 1.91 1.80 1.36 -
P/RPS 0.65 0.64 0.87 1.02 1.08 0.98 0.76 -9.87%
P/EPS 6.83 4.42 4.79 5.94 6.22 5.99 5.33 17.92%
EY 14.63 22.64 20.89 16.83 16.09 16.71 18.77 -15.26%
DY 8.41 8.96 6.17 5.52 5.24 5.56 3.68 73.23%
P/NAPS 0.60 0.63 0.77 0.90 0.95 0.94 0.74 -13.01%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 28/08/08 09/05/08 15/02/08 02/11/07 28/08/07 11/05/07 -
Price 1.14 1.37 1.53 1.74 1.96 1.64 1.50 -
P/RPS 0.57 0.65 0.82 0.98 1.11 0.89 0.84 -22.72%
P/EPS 5.99 4.52 4.52 5.71 6.38 5.45 5.87 1.35%
EY 16.69 22.15 22.12 17.50 15.67 18.34 17.02 -1.29%
DY 9.59 8.76 6.54 5.75 5.10 6.10 3.33 102.02%
P/NAPS 0.53 0.64 0.73 0.86 0.98 0.85 0.81 -24.57%

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