[PTARAS] YoY 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
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 96,225 119,553 159,291 141,725 124,828 115,986 92,319 0.69%
PBT 34,196 24,451 18,101 31,255 23,724 15,373 12,725 17.90%
Tax -5,277 -4,785 -7,855 -7,010 -5,305 -4,470 -2,885 10.58%
NP 28,919 19,666 10,246 24,245 18,419 10,903 9,840 19.67%
-
NP to SH 28,919 19,666 10,246 24,245 18,419 10,903 9,840 19.67%
-
Tax Rate 15.43% 19.57% 43.40% 22.43% 22.36% 29.08% 22.67% -
Total Cost 67,306 99,887 149,045 117,480 106,409 105,083 82,479 -3.32%
-
Net Worth 203,975 180,362 149,349 160,807 143,093 127,775 119,144 9.37%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 12,039 7,997 9,422 8,010 4,055 4,007 4,007 20.11%
Div Payout % 41.63% 40.67% 91.96% 33.04% 22.02% 36.76% 40.72% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 203,975 180,362 149,349 160,807 143,093 127,775 119,144 9.37%
NOSH 79,990 80,880 72,499 79,607 79,940 80,024 80,000 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 30.05% 16.45% 6.43% 17.11% 14.76% 9.40% 10.66% -
ROE 14.18% 10.90% 6.86% 15.08% 12.87% 8.53% 8.26% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 120.30 147.82 219.71 178.03 156.15 144.94 115.40 0.69%
EPS 36.15 24.32 14.13 30.46 23.04 13.62 12.30 19.67%
DPS 15.00 10.00 13.00 10.00 5.00 5.00 5.00 20.08%
NAPS 2.55 2.23 2.06 2.02 1.79 1.5967 1.4893 9.37%
Adjusted Per Share Value based on latest NOSH - 79,607
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 58.01 72.08 96.04 85.45 75.26 69.93 55.66 0.69%
EPS 17.44 11.86 6.18 14.62 11.10 6.57 5.93 19.68%
DPS 7.26 4.82 5.68 4.83 2.44 2.42 2.42 20.08%
NAPS 1.2298 1.0874 0.9004 0.9695 0.8627 0.7704 0.7183 9.37%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.91 1.32 1.05 1.81 1.08 0.76 1.10 -
P/RPS 1.59 0.89 0.48 1.02 0.69 0.52 0.95 8.95%
P/EPS 5.28 5.43 7.43 5.94 4.69 5.58 8.94 -8.39%
EY 18.93 18.42 13.46 16.83 21.33 17.93 11.18 9.16%
DY 7.85 7.58 12.38 5.52 4.63 6.58 4.55 9.51%
P/NAPS 0.75 0.59 0.51 0.90 0.60 0.48 0.74 0.22%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 10/02/11 05/02/10 06/02/09 15/02/08 09/02/07 17/02/06 18/02/05 -
Price 2.07 1.61 1.03 1.74 1.26 0.82 1.00 -
P/RPS 1.72 1.09 0.47 0.98 0.81 0.57 0.87 12.02%
P/EPS 5.73 6.62 7.29 5.71 5.47 6.02 8.13 -5.66%
EY 17.47 15.10 13.72 17.50 18.29 16.62 12.30 6.01%
DY 7.25 6.21 12.62 5.75 3.97 6.10 5.00 6.38%
P/NAPS 0.81 0.72 0.50 0.86 0.70 0.51 0.67 3.21%

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