[PTARAS] QoQ TTM Result on 31-Dec-2008 [#2]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

06-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- -37.49%

YoY- -57.74%

Quarter Report

Q2FY2009 interim results.xls

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	120,884	130,295	144,423	159,291	172,392	165,431	149,760	-13.29%
YoY %	-7.22%	-9.78%	-9.33%	-7.60%	4.21%	10.46%	-	-
Horiz. %	80.72%	87.00%	96.44%	106.36%	115.11%	110.46%	100.00%	-
PBT	20,972	16,788	13,861	18,101	24,676	32,653	35,870	-30.05%
YoY %	24.92%	21.12%	-23.42%	-26.65%	-24.43%	-8.97%	-	-
Horiz. %	58.47%	46.80%	38.64%	50.46%	68.79%	91.03%	100.00%	-
Tax	-5,205	-5,318	-6,666	-7,855	-8,286	-8,830	-8,723	-29.10%
YoY %	2.12%	20.22%	15.14%	5.20%	6.16%	-1.23%	-	-
Horiz. %	59.67%	60.97%	76.42%	90.05%	94.99%	101.23%	100.00%	-
NP	15,767	11,470	7,195	10,246	16,390	23,823	27,147	-30.36%
YoY %	37.46%	59.42%	-29.78%	-37.49%	-31.20%	-12.24%	-	-
Horiz. %	58.08%	42.25%	26.50%	37.74%	60.37%	87.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,767	11,470	7,195	10,246	16,390	23,823	27,147	-30.36%
YoY %	37.46%	59.42%	-29.78%	-37.49%	-31.20%	-12.24%	-	-
Horiz. %	58.08%	42.25%	26.50%	37.74%	60.37%	87.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.82%	31.68%	48.09%	43.40%	33.58%	27.04%	24.32%	-
YoY %	-21.65%	-34.12%	10.81%	29.24%	24.19%	11.18%	-	-
Horiz. %	102.06%	130.26%	197.74%	178.45%	138.08%	111.18%	100.00%	-
Total Cost	105,117	118,825	137,228	149,045	156,002	141,608	122,613	-9.74%
YoY %	-11.54%	-13.41%	-7.93%	-4.46%	10.16%	15.49%	-	-
Horiz. %	85.73%	96.91%	111.92%	121.56%	127.23%	115.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,524	175,143	169,170	149,349	185,258	168,032	169,266	4.38%
YoY %	3.07%	3.53%	13.27%	-19.38%	10.25%	-0.73%	-	-
Horiz. %	106.65%	103.47%	99.94%	88.23%	109.45%	99.27%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	7,997	7,997	9,422	9,422	9,422	9,422	8,010	-0.10%
YoY %	0.00%	-15.12%	0.00%	0.00%	0.00%	17.63%	-	-
Horiz. %	99.84%	99.84%	117.63%	117.63%	117.63%	117.63%	100.00%	-
Div Payout %	50.72%	69.72%	130.96%	91.96%	57.49%	39.55%	29.51%	-
YoY %	-27.25%	-46.76%	42.41%	59.96%	45.36%	34.02%	-	-
Horiz. %	171.87%	236.26%	443.78%	311.62%	194.82%	134.02%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	180,524	175,143	169,170	149,349	185,258	168,032	169,266	4.38%
YoY %	3.07%	3.53%	13.27%	-19.38%	10.25%	-0.73%	-	-
Horiz. %	106.65%	103.47%	99.94%	88.23%	109.45%	99.27%	100.00%	-
NOSH	80,233	79,974	80,175	72,499	86,166	78,520	80,221	0.00%
YoY %	0.32%	-0.25%	10.59%	-15.86%	9.74%	-2.12%	-	-
Horiz. %	100.01%	99.69%	99.94%	90.37%	107.41%	97.88%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	13.04%	8.80%	4.98%	6.43%	9.51%	14.40%	18.13%	-
YoY %	48.18%	76.71%	-22.55%	-32.39%	-33.96%	-20.57%	-	-
Horiz. %	71.92%	48.54%	27.47%	35.47%	52.45%	79.43%	100.00%	-
ROE	8.73%	6.55%	4.25%	6.86%	8.85%	14.18%	16.04%	-
YoY %	33.28%	54.12%	-38.05%	-22.49%	-37.59%	-11.60%	-	-
Horiz. %	54.43%	40.84%	26.50%	42.77%	55.17%	88.40%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	150.67	162.92	180.13	219.71	200.07	210.69	186.68	-13.30%
YoY %	-7.52%	-9.55%	-18.01%	9.82%	-5.04%	12.86%	-	-
Horiz. %	80.71%	87.27%	96.49%	117.69%	107.17%	112.86%	100.00%	-
EPS	19.65	14.34	8.97	14.13	19.02	30.34	33.84	-30.37%
YoY %	37.03%	59.87%	-36.52%	-25.71%	-37.31%	-10.34%	-	-
Horiz. %	58.07%	42.38%	26.51%	41.76%	56.21%	89.66%	100.00%	-
DPS	9.97	10.00	11.75	13.00	10.94	12.00	10.00	-0.19%
YoY %	-0.30%	-14.89%	-9.62%	18.83%	-8.83%	20.00%	-	-
Horiz. %	99.70%	100.00%	117.50%	130.00%	109.40%	120.00%	100.00%	-
NAPS	2.25	2.19	2.11	2.06	2.15	2.14	2.11	4.37%
YoY %	2.74%	3.79%	2.43%	-4.19%	0.47%	1.42%	-	-
Horiz. %	106.64%	103.79%	100.00%	97.63%	101.90%	101.42%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 72,499
RPS	72.88	78.55	87.07	96.04	103.94	99.74	90.29	-13.29%
YoY %	-7.22%	-9.79%	-9.34%	-7.60%	4.21%	10.47%	-	-
Horiz. %	80.72%	87.00%	96.43%	106.37%	115.12%	110.47%	100.00%	-
EPS	9.51	6.92	4.34	6.18	9.88	14.36	16.37	-30.35%
YoY %	37.43%	59.45%	-29.77%	-37.45%	-31.20%	-12.28%	-	-
Horiz. %	58.09%	42.27%	26.51%	37.75%	60.35%	87.72%	100.00%	-
DPS	4.82	4.82	5.68	5.68	5.68	5.68	4.83	-0.13%
YoY %	0.00%	-15.14%	0.00%	0.00%	0.00%	17.60%	-	-
Horiz. %	99.79%	99.79%	117.60%	117.60%	117.60%	117.60%	100.00%	-
NAPS	1.0884	1.0559	1.0199	0.9004	1.1169	1.0131	1.0205	4.38%
YoY %	3.08%	3.53%	13.27%	-19.38%	10.25%	-0.73%	-	-
Horiz. %	106.65%	103.47%	99.94%	88.23%	109.45%	99.27%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.41	1.34	1.10	1.05	1.30	1.34	1.62	-
P/RPS	0.94	0.82	0.61	0.48	0.65	0.64	0.87	5.28%
YoY %	14.63%	34.43%	27.08%	-26.15%	1.56%	-26.44%	-	-
Horiz. %	108.05%	94.25%	70.11%	55.17%	74.71%	73.56%	100.00%	-
P/EPS	7.18	9.34	12.26	7.43	6.83	4.42	4.79	30.94%
YoY %	-23.13%	-23.82%	65.01%	8.78%	54.52%	-7.72%	-	-
Horiz. %	149.90%	194.99%	255.95%	155.11%	142.59%	92.28%	100.00%	-
EY	13.94	10.70	8.16	13.46	14.63	22.64	20.89	-23.61%
YoY %	30.28%	31.13%	-39.38%	-8.00%	-35.38%	8.38%	-	-
Horiz. %	66.73%	51.22%	39.06%	64.43%	70.03%	108.38%	100.00%	-
DY	7.07	7.46	10.68	12.38	8.41	8.96	6.17	9.49%
YoY %	-5.23%	-30.15%	-13.73%	47.21%	-6.14%	45.22%	-	-
Horiz. %	114.59%	120.91%	173.10%	200.65%	136.30%	145.22%	100.00%	-
P/NAPS	0.63	0.61	0.52	0.51	0.60	0.63	0.77	-12.51%
YoY %	3.28%	17.31%	1.96%	-15.00%	-4.76%	-18.18%	-	-
Horiz. %	81.82%	79.22%	67.53%	66.23%	77.92%	81.82%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	06/11/09	28/08/09	08/05/09	06/02/09	07/11/08	28/08/08	09/05/08	-
Price	1.48	1.48	1.25	1.03	1.14	1.37	1.53	-
P/RPS	0.98	0.91	0.69	0.47	0.57	0.65	0.82	12.60%
YoY %	7.69%	31.88%	46.81%	-17.54%	-12.31%	-20.73%	-	-
Horiz. %	119.51%	110.98%	84.15%	57.32%	69.51%	79.27%	100.00%	-
P/EPS	7.53	10.32	13.93	7.29	5.99	4.52	4.52	40.48%
YoY %	-27.03%	-25.92%	91.08%	21.70%	32.52%	0.00%	-	-
Horiz. %	166.59%	228.32%	308.19%	161.28%	132.52%	100.00%	100.00%	-
EY	13.28	9.69	7.18	13.72	16.69	22.15	22.12	-28.81%
YoY %	37.05%	34.96%	-47.67%	-17.80%	-24.65%	0.14%	-	-
Horiz. %	60.04%	43.81%	32.46%	62.03%	75.45%	100.14%	100.00%	-
DY	6.73	6.76	9.40	12.62	9.59	8.76	6.54	1.92%
YoY %	-0.44%	-28.09%	-25.52%	31.60%	9.47%	33.94%	-	-
Horiz. %	102.91%	103.36%	143.73%	192.97%	146.64%	133.94%	100.00%	-
P/NAPS	0.66	0.68	0.59	0.50	0.53	0.64	0.73	-6.49%
YoY %	-2.94%	15.25%	18.00%	-5.66%	-17.19%	-12.33%	-	-
Horiz. %	90.41%	93.15%	80.82%	68.49%	72.60%	87.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos