[PTARAS] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 24.73%
YoY- 91.94%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 97,053 105,731 116,496 119,553 120,884 130,295 144,423 -23.26%
PBT 29,656 26,048 23,985 24,451 20,972 16,788 13,861 65.96%
Tax -4,932 -5,311 -4,635 -4,785 -5,205 -5,318 -6,666 -18.18%
NP 24,724 20,737 19,350 19,666 15,767 11,470 7,195 127.54%
-
NP to SH 24,724 20,737 19,350 19,666 15,767 11,470 7,195 127.54%
-
Tax Rate 16.63% 20.39% 19.32% 19.57% 24.82% 31.68% 48.09% -
Total Cost 72,329 84,994 97,146 99,887 105,117 118,825 137,228 -34.72%
-
Net Worth 199,222 191,026 183,002 180,362 180,524 175,143 169,170 11.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,039 12,039 7,997 7,997 7,997 7,997 9,422 17.73%
Div Payout % 48.70% 58.06% 41.33% 40.67% 50.72% 69.72% 130.96% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 199,222 191,026 183,002 180,362 180,524 175,143 169,170 11.50%
NOSH 80,009 80,263 80,264 80,880 80,233 79,974 80,175 -0.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 25.47% 19.61% 16.61% 16.45% 13.04% 8.80% 4.98% -
ROE 12.41% 10.86% 10.57% 10.90% 8.73% 6.55% 4.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 121.30 131.73 145.14 147.82 150.67 162.92 180.13 -23.15%
EPS 30.90 25.84 24.11 24.32 19.65 14.34 8.97 127.92%
DPS 15.00 15.00 10.00 10.00 9.97 10.00 11.75 17.66%
NAPS 2.49 2.38 2.28 2.23 2.25 2.19 2.11 11.66%
Adjusted Per Share Value based on latest NOSH - 80,880
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 58.51 63.75 70.24 72.08 72.88 78.55 87.07 -23.26%
EPS 14.91 12.50 11.67 11.86 9.51 6.92 4.34 127.50%
DPS 7.26 7.26 4.82 4.82 4.82 4.82 5.68 17.75%
NAPS 1.2011 1.1517 1.1033 1.0874 1.0884 1.0559 1.0199 11.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.83 1.67 1.60 1.32 1.41 1.34 1.10 -
P/RPS 1.51 1.27 1.10 0.89 0.94 0.82 0.61 82.89%
P/EPS 5.92 6.46 6.64 5.43 7.18 9.34 12.26 -38.42%
EY 16.89 15.47 15.07 18.42 13.94 10.70 8.16 62.34%
DY 8.20 8.98 6.25 7.58 7.07 7.46 10.68 -16.13%
P/NAPS 0.73 0.70 0.70 0.59 0.63 0.61 0.52 25.34%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 26/08/10 07/05/10 05/02/10 06/11/09 28/08/09 08/05/09 -
Price 2.03 1.67 1.58 1.61 1.48 1.48 1.25 -
P/RPS 1.67 1.27 1.09 1.09 0.98 0.91 0.69 80.16%
P/EPS 6.57 6.46 6.55 6.62 7.53 10.32 13.93 -39.38%
EY 15.22 15.47 15.26 15.10 13.28 9.69 7.18 64.94%
DY 7.39 8.98 6.33 6.21 6.73 6.76 9.40 -14.80%
P/NAPS 0.82 0.70 0.69 0.72 0.66 0.68 0.59 24.51%

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