[PTARAS] YoY Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 58.15%

YoY- 80.79%

Quarter Report

Q4FY2010 interim results.xls

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	172,845	185,172	125,936	105,731	130,295	165,431	147,436	2.68%
YoY %	-6.66%	47.04%	19.11%	-18.85%	-21.24%	12.21%	-	-
Horiz. %	117.23%	125.59%	85.42%	71.71%	88.37%	112.21%	100.00%	-
PBT	67,152	57,864	39,657	26,048	16,788	32,653	31,151	13.64%
YoY %	16.05%	45.91%	52.25%	55.16%	-48.59%	4.82%	-	-
Horiz. %	215.57%	185.75%	127.31%	83.62%	53.89%	104.82%	100.00%	-
Tax	-14,835	-12,967	-7,202	-5,311	-5,318	-8,830	-7,062	13.15%
YoY %	-14.41%	-80.05%	-35.61%	0.13%	39.77%	-25.04%	-	-
Horiz. %	210.07%	183.62%	101.98%	75.21%	75.30%	125.04%	100.00%	-
NP	52,317	44,897	32,455	20,737	11,470	23,823	24,089	13.78%
YoY %	16.53%	38.34%	56.51%	80.79%	-51.85%	-1.10%	-	-
Horiz. %	217.18%	186.38%	134.73%	86.08%	47.62%	98.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,317	44,897	32,455	20,737	11,470	23,823	24,089	13.78%
YoY %	16.53%	38.34%	56.51%	80.79%	-51.85%	-1.10%	-	-
Horiz. %	217.18%	186.38%	134.73%	86.08%	47.62%	98.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.09%	22.41%	18.16%	20.39%	31.68%	27.04%	22.67%	-
YoY %	-1.43%	23.40%	-10.94%	-35.64%	17.16%	19.28%	-	-
Horiz. %	97.44%	98.85%	80.11%	89.94%	139.74%	119.28%	100.00%	-
Total Cost	120,528	140,275	93,481	84,994	118,825	141,608	123,347	-0.38%
YoY %	-14.08%	50.06%	9.99%	-28.47%	-16.09%	14.80%	-	-
Horiz. %	97.71%	113.72%	75.79%	68.91%	96.33%	114.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	271,599	238,038	220,373	190,556	175,659	171,077	153,657	9.94%
YoY %	14.10%	8.02%	15.65%	8.48%	2.68%	11.34%	-	-
Horiz. %	176.76%	154.92%	143.42%	124.01%	114.32%	111.34%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	20,029	16,029	15,225	12,009	8,020	9,593	8,002	16.50%
YoY %	24.95%	5.28%	26.78%	49.74%	-16.40%	19.88%	-	-
Horiz. %	250.30%	200.31%	190.26%	150.07%	100.22%	119.88%	100.00%	-
Div Payout %	38.28%	35.70%	46.91%	57.92%	69.93%	40.27%	33.22%	-
YoY %	7.23%	-23.90%	-19.01%	-17.17%	73.65%	21.22%	-	-
Horiz. %	115.23%	107.47%	141.21%	174.35%	210.51%	121.22%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	271,599	238,038	220,373	190,556	175,659	171,077	153,657	9.94%
YoY %	14.10%	8.02%	15.65%	8.48%	2.68%	11.34%	-	-
Horiz. %	176.76%	154.92%	143.42%	124.01%	114.32%	111.34%	100.00%	-
NOSH	80,117	80,147	80,135	80,065	80,209	79,942	80,029	0.01%
YoY %	-0.04%	0.01%	0.09%	-0.18%	0.33%	-0.11%	-	-
Horiz. %	100.11%	100.15%	100.13%	100.04%	100.22%	99.89%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	30.27%	24.25%	25.77%	19.61%	8.80%	14.40%	16.34%	-
YoY %	24.82%	-5.90%	31.41%	122.84%	-38.89%	-11.87%	-	-
Horiz. %	185.25%	148.41%	157.71%	120.01%	53.86%	88.13%	100.00%	-
ROE	19.26%	18.86%	14.73%	10.88%	6.53%	13.93%	15.68%	-
YoY %	2.12%	28.04%	35.39%	66.62%	-53.12%	-11.16%	-	-
Horiz. %	122.83%	120.28%	93.94%	69.39%	41.65%	88.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	215.74	231.04	157.15	132.06	162.44	206.94	184.23	2.66%
YoY %	-6.62%	47.02%	19.00%	-18.70%	-21.50%	12.33%	-	-
Horiz. %	117.10%	125.41%	85.30%	71.68%	88.17%	112.33%	100.00%	-
EPS	65.30	56.10	40.50	25.90	14.30	29.80	30.10	13.76%
YoY %	16.40%	38.52%	56.37%	81.12%	-52.01%	-1.00%	-	-
Horiz. %	216.94%	186.38%	134.55%	86.05%	47.51%	99.00%	100.00%	-
DPS	25.00	20.00	19.00	15.00	10.00	12.00	10.00	16.48%
YoY %	25.00%	5.26%	26.67%	50.00%	-16.67%	20.00%	-	-
Horiz. %	250.00%	200.00%	190.00%	150.00%	100.00%	120.00%	100.00%	-
NAPS	3.39	2.97	2.75	2.38	2.19	2.14	1.92	9.92%
YoY %	14.14%	8.00%	15.55%	8.68%	2.34%	11.46%	-	-
Horiz. %	176.56%	154.69%	143.23%	123.96%	114.06%	111.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 80,263
RPS	104.21	111.64	75.93	63.75	78.55	99.74	88.89	2.68%
YoY %	-6.66%	47.03%	19.11%	-18.84%	-21.25%	12.21%	-	-
Horiz. %	117.23%	125.59%	85.42%	71.72%	88.37%	112.21%	100.00%	-
EPS	31.54	27.07	19.57	12.50	6.92	14.36	14.52	13.78%
YoY %	16.51%	38.32%	56.56%	80.64%	-51.81%	-1.10%	-	-
Horiz. %	217.22%	186.43%	134.78%	86.09%	47.66%	98.90%	100.00%	-
DPS	12.08	9.66	9.18	7.24	4.84	5.78	4.83	16.49%
YoY %	25.05%	5.23%	26.80%	49.59%	-16.26%	19.67%	-	-
Horiz. %	250.10%	200.00%	190.06%	149.90%	100.21%	119.67%	100.00%	-
NAPS	1.6375	1.4351	1.3286	1.1489	1.0591	1.0314	0.9264	9.94%
YoY %	14.10%	8.02%	15.64%	8.48%	2.69%	11.33%	-	-
Horiz. %	176.76%	154.91%	143.42%	124.02%	114.32%	111.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	4.82	2.69	2.35	1.67	1.34	1.34	1.80	-
P/RPS	2.23	1.16	1.50	1.26	0.82	0.65	0.98	14.67%
YoY %	92.24%	-22.67%	19.05%	53.66%	26.15%	-33.67%	-	-
Horiz. %	227.55%	118.37%	153.06%	128.57%	83.67%	66.33%	100.00%	-
P/EPS	7.38	4.80	5.80	6.45	9.37	4.50	5.98	3.56%
YoY %	53.75%	-17.24%	-10.08%	-31.16%	108.22%	-24.75%	-	-
Horiz. %	123.41%	80.27%	96.99%	107.86%	156.69%	75.25%	100.00%	-
EY	13.55	20.82	17.23	15.51	10.67	22.24	16.72	-3.43%
YoY %	-34.92%	20.84%	11.09%	45.36%	-52.02%	33.01%	-	-
Horiz. %	81.04%	124.52%	103.05%	92.76%	63.82%	133.01%	100.00%	-
DY	5.19	7.43	8.09	8.98	7.46	8.96	5.56	-1.14%
YoY %	-30.15%	-8.16%	-9.91%	20.38%	-16.74%	61.15%	-	-
Horiz. %	93.35%	133.63%	145.50%	161.51%	134.17%	161.15%	100.00%	-
P/NAPS	1.42	0.91	0.85	0.70	0.61	0.63	0.94	7.11%
YoY %	56.04%	7.06%	21.43%	14.75%	-3.17%	-32.98%	-	-
Horiz. %	151.06%	96.81%	90.43%	74.47%	64.89%	67.02%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	28/08/12	23/08/11	26/08/10	28/08/09	28/08/08	28/08/07	-
Price	5.24	2.82	2.20	1.67	1.48	1.37	1.64	-
P/RPS	2.43	1.22	1.40	1.26	0.91	0.66	0.89	18.20%
YoY %	99.18%	-12.86%	11.11%	38.46%	37.88%	-25.84%	-	-
Horiz. %	273.03%	137.08%	157.30%	141.57%	102.25%	74.16%	100.00%	-
P/EPS	8.02	5.03	5.43	6.45	10.35	4.60	5.45	6.64%
YoY %	59.44%	-7.37%	-15.81%	-37.68%	125.00%	-15.60%	-	-
Horiz. %	147.16%	92.29%	99.63%	118.35%	189.91%	84.40%	100.00%	-
EY	12.46	19.86	18.41	15.51	9.66	21.75	18.35	-6.24%
YoY %	-37.26%	7.88%	18.70%	60.56%	-55.59%	18.53%	-	-
Horiz. %	67.90%	108.23%	100.33%	84.52%	52.64%	118.53%	100.00%	-
DY	4.77	7.09	8.64	8.98	6.76	8.76	6.10	-4.01%
YoY %	-32.72%	-17.94%	-3.79%	32.84%	-22.83%	43.61%	-	-
Horiz. %	78.20%	116.23%	141.64%	147.21%	110.82%	143.61%	100.00%	-
P/NAPS	1.55	0.95	0.80	0.70	0.68	0.64	0.85	10.52%
YoY %	63.16%	18.75%	14.29%	2.94%	6.25%	-24.71%	-	-
Horiz. %	182.35%	111.76%	94.12%	82.35%	80.00%	75.29%	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