[PTARAS] YoY TTM Result on 30-Sep-2009 [#1]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

06-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- 37.46%

YoY- -3.8%

Quarter Report

Q1FY2010 interim results.xls

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	190,259	141,323	97,053	120,884	172,392	141,734	108,072	9.87%
YoY %	34.63%	45.61%	-19.71%	-29.88%	21.63%	31.15%	-	-
Horiz. %	176.05%	130.77%	89.80%	111.86%	159.52%	131.15%	100.00%	-
PBT	61,944	44,547	29,656	20,972	24,676	31,461	20,080	20.63%
YoY %	39.05%	50.21%	41.41%	-15.01%	-21.57%	56.68%	-	-
Horiz. %	308.49%	221.85%	147.69%	104.44%	122.89%	156.68%	100.00%	-
Tax	-14,868	-8,761	-4,932	-5,205	-8,286	-6,790	-5,119	19.42%
YoY %	-69.71%	-77.64%	5.24%	37.18%	-22.03%	-32.64%	-	-
Horiz. %	290.45%	171.15%	96.35%	101.68%	161.87%	132.64%	100.00%	-
NP	47,076	35,786	24,724	15,767	16,390	24,671	14,961	21.03%
YoY %	31.55%	44.74%	56.81%	-3.80%	-33.57%	64.90%	-	-
Horiz. %	314.66%	239.20%	165.26%	105.39%	109.55%	164.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,076	35,786	24,724	15,767	16,390	24,671	14,961	21.03%
YoY %	31.55%	44.74%	56.81%	-3.80%	-33.57%	64.90%	-	-
Horiz. %	314.66%	239.20%	165.26%	105.39%	109.55%	164.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	19.67%	16.63%	24.82%	33.58%	21.58%	25.49%	-
YoY %	22.01%	18.28%	-33.00%	-26.09%	55.61%	-15.34%	-	-
Horiz. %	94.15%	77.17%	65.24%	97.37%	131.74%	84.66%	100.00%	-
Total Cost	143,183	105,537	72,329	105,117	156,002	117,063	93,111	7.42%
YoY %	35.67%	45.91%	-31.19%	-32.62%	33.26%	25.72%	-	-
Horiz. %	153.78%	113.35%	77.68%	112.89%	167.54%	125.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	251,042	217,918	199,222	180,524	185,258	161,409	139,351	10.29%
YoY %	15.20%	9.38%	10.36%	-2.56%	14.78%	15.83%	-	-
Horiz. %	180.15%	156.38%	142.96%	129.55%	132.94%	115.83%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	16,049	15,234	12,039	7,997	9,422	8,010	4,055	25.74%
YoY %	5.35%	26.54%	50.54%	-15.12%	17.63%	97.53%	-	-
Horiz. %	395.78%	375.68%	296.89%	197.21%	232.36%	197.53%	100.00%	-
Div Payout %	34.09%	42.57%	48.70%	50.72%	57.49%	32.47%	27.10%	-
YoY %	-19.92%	-12.59%	-3.98%	-11.78%	77.06%	19.82%	-	-
Horiz. %	125.79%	157.08%	179.70%	187.16%	212.14%	119.82%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	251,042	217,918	199,222	180,524	185,258	161,409	139,351	10.29%
YoY %	15.20%	9.38%	10.36%	-2.56%	14.78%	15.83%	-	-
Horiz. %	180.15%	156.38%	142.96%	129.55%	132.94%	115.83%	100.00%	-
NOSH	79,949	79,823	80,009	80,233	86,166	80,303	80,086	-0.02%
YoY %	0.16%	-0.23%	-0.28%	-6.89%	7.30%	0.27%	-	-
Horiz. %	99.83%	99.67%	99.90%	100.18%	107.59%	100.27%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	24.74%	25.32%	25.47%	13.04%	9.51%	17.41%	13.84%	-
YoY %	-2.29%	-0.59%	95.32%	37.12%	-45.38%	25.79%	-	-
Horiz. %	178.76%	182.95%	184.03%	94.22%	68.71%	125.79%	100.00%	-
ROE	18.75%	16.42%	12.41%	8.73%	8.85%	15.28%	10.74%	-
YoY %	14.19%	32.31%	42.15%	-1.36%	-42.08%	42.27%	-	-
Horiz. %	174.58%	152.89%	115.55%	81.28%	82.40%	142.27%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	237.97	177.04	121.30	150.67	200.07	176.50	134.94	9.90%
YoY %	34.42%	45.95%	-19.49%	-24.69%	13.35%	30.80%	-	-
Horiz. %	176.35%	131.20%	89.89%	111.66%	148.27%	130.80%	100.00%	-
EPS	58.88	44.83	30.90	19.65	19.02	30.72	18.68	21.06%
YoY %	31.34%	45.08%	57.25%	3.31%	-38.09%	64.45%	-	-
Horiz. %	315.20%	239.99%	165.42%	105.19%	101.82%	164.45%	100.00%	-
DPS	20.00	19.00	15.00	9.97	10.94	10.00	5.00	25.96%
YoY %	5.26%	26.67%	50.45%	-8.87%	9.40%	100.00%	-	-
Horiz. %	400.00%	380.00%	300.00%	199.40%	218.80%	200.00%	100.00%	-
NAPS	3.14	2.73	2.49	2.25	2.15	2.01	1.74	10.32%
YoY %	15.02%	9.64%	10.67%	4.65%	6.97%	15.52%	-	-
Horiz. %	180.46%	156.90%	143.10%	129.31%	123.56%	115.52%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 80,233
RPS	114.71	85.20	58.51	72.88	103.94	85.45	65.16	9.87%
YoY %	34.64%	45.62%	-19.72%	-29.88%	21.64%	31.14%	-	-
Horiz. %	176.04%	130.76%	89.79%	111.85%	159.52%	131.14%	100.00%	-
EPS	28.38	21.58	14.91	9.51	9.88	14.87	9.02	21.02%
YoY %	31.51%	44.74%	56.78%	-3.74%	-33.56%	64.86%	-	-
Horiz. %	314.63%	239.25%	165.30%	105.43%	109.53%	164.86%	100.00%	-
DPS	9.68	9.18	7.26	4.82	5.68	4.83	2.44	25.79%
YoY %	5.45%	26.45%	50.62%	-15.14%	17.60%	97.95%	-	-
Horiz. %	396.72%	376.23%	297.54%	197.54%	232.79%	197.95%	100.00%	-
NAPS	1.5135	1.3138	1.2011	1.0884	1.1169	0.9731	0.8402	10.29%
YoY %	15.20%	9.38%	10.35%	-2.55%	14.78%	15.82%	-	-
Horiz. %	180.14%	156.37%	142.95%	129.54%	132.93%	115.82%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	3.02	2.36	1.83	1.41	1.30	1.91	0.88	-
P/RPS	1.27	1.33	1.51	0.94	0.65	1.08	0.65	11.79%
YoY %	-4.51%	-11.92%	60.64%	44.62%	-39.81%	66.15%	-	-
Horiz. %	195.38%	204.62%	232.31%	144.62%	100.00%	166.15%	100.00%	-
P/EPS	5.13	5.26	5.92	7.18	6.83	6.22	4.71	1.43%
YoY %	-2.47%	-11.15%	-17.55%	5.12%	9.81%	32.06%	-	-
Horiz. %	108.92%	111.68%	125.69%	152.44%	145.01%	132.06%	100.00%	-
EY	19.50	19.00	16.89	13.94	14.63	16.09	21.23	-1.40%
YoY %	2.63%	12.49%	21.16%	-4.72%	-9.07%	-24.21%	-	-
Horiz. %	91.85%	89.50%	79.56%	65.66%	68.91%	75.79%	100.00%	-
DY	6.62	8.05	8.20	7.07	8.41	5.24	5.68	2.58%
YoY %	-17.76%	-1.83%	15.98%	-15.93%	60.50%	-7.75%	-	-
Horiz. %	116.55%	141.73%	144.37%	124.47%	148.06%	92.25%	100.00%	-
P/NAPS	0.96	0.86	0.73	0.63	0.60	0.95	0.51	11.10%
YoY %	11.63%	17.81%	15.87%	5.00%	-36.84%	86.27%	-	-
Horiz. %	188.24%	168.63%	143.14%	123.53%	117.65%	186.27%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	08/11/12	28/10/11	04/11/10	06/11/09	07/11/08	02/11/07	03/11/06	-
Price	3.16	2.38	2.03	1.48	1.14	1.96	0.95	-
P/RPS	1.33	1.34	1.67	0.98	0.57	1.11	0.70	11.27%
YoY %	-0.75%	-19.76%	70.41%	71.93%	-48.65%	58.57%	-	-
Horiz. %	190.00%	191.43%	238.57%	140.00%	81.43%	158.57%	100.00%	-
P/EPS	5.37	5.31	6.57	7.53	5.99	6.38	5.09	0.89%
YoY %	1.13%	-19.18%	-12.75%	25.71%	-6.11%	25.34%	-	-
Horiz. %	105.50%	104.32%	129.08%	147.94%	117.68%	125.34%	100.00%	-
EY	18.63	18.84	15.22	13.28	16.69	15.67	19.66	-0.89%
YoY %	-1.11%	23.78%	14.61%	-20.43%	6.51%	-20.30%	-	-
Horiz. %	94.76%	95.83%	77.42%	67.55%	84.89%	79.70%	100.00%	-
DY	6.33	7.98	7.39	6.73	9.59	5.10	5.26	3.13%
YoY %	-20.68%	7.98%	9.81%	-29.82%	88.04%	-3.04%	-	-
Horiz. %	120.34%	151.71%	140.49%	127.95%	182.32%	96.96%	100.00%	-
P/NAPS	1.01	0.87	0.82	0.66	0.53	0.98	0.55	10.65%
YoY %	16.09%	6.10%	24.24%	24.53%	-45.92%	78.18%	-	-
Horiz. %	183.64%	158.18%	149.09%	120.00%	96.36%	178.18%	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