[PTARAS] YoY 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 173,829 168,383 96,225 119,553 159,291 141,725 124,828 5.66%
PBT 55,833 51,572 34,196 24,451 18,101 31,255 23,724 15.31%
Tax -13,750 -10,992 -5,277 -4,785 -7,855 -7,010 -5,305 17.18%
NP 42,083 40,580 28,919 19,666 10,246 24,245 18,419 14.74%
-
NP to SH 42,083 40,580 28,919 19,666 10,246 24,245 18,419 14.74%
-
Tax Rate 24.63% 21.31% 15.43% 19.57% 43.40% 22.43% 22.36% -
Total Cost 131,746 127,803 67,306 99,887 149,045 117,480 106,409 3.62%
-
Net Worth 241,200 159,862 203,975 180,362 149,349 160,807 143,093 9.08%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 16,049 15,234 12,039 7,997 9,422 8,010 4,055 25.74%
Div Payout % 38.14% 37.54% 41.63% 40.67% 91.96% 33.04% 22.02% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 241,200 159,862 203,975 180,362 149,349 160,807 143,093 9.08%
NOSH 80,400 79,931 79,990 80,880 72,499 79,607 79,940 0.09%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 24.21% 24.10% 30.05% 16.45% 6.43% 17.11% 14.76% -
ROE 17.45% 25.38% 14.18% 10.90% 6.86% 15.08% 12.87% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 216.21 210.66 120.30 147.82 219.71 178.03 156.15 5.56%
EPS 52.34 50.77 36.15 24.32 14.13 30.46 23.04 14.64%
DPS 20.00 19.00 15.00 10.00 13.00 10.00 5.00 25.96%
NAPS 3.00 2.00 2.55 2.23 2.06 2.02 1.79 8.97%
Adjusted Per Share Value based on latest NOSH - 80,880
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 104.80 101.52 58.01 72.08 96.04 85.45 75.26 5.66%
EPS 25.37 24.47 17.44 11.86 6.18 14.62 11.10 14.75%
DPS 9.68 9.18 7.26 4.82 5.68 4.83 2.44 25.79%
NAPS 1.4542 0.9638 1.2298 1.0874 0.9004 0.9695 0.8627 9.08%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.08 2.17 1.91 1.32 1.05 1.81 1.08 -
P/RPS 1.42 1.03 1.59 0.89 0.48 1.02 0.69 12.76%
P/EPS 5.88 4.27 5.28 5.43 7.43 5.94 4.69 3.83%
EY 16.99 23.40 18.93 18.42 13.46 16.83 21.33 -3.71%
DY 6.49 8.76 7.85 7.58 12.38 5.52 4.63 5.78%
P/NAPS 1.03 1.09 0.75 0.59 0.51 0.90 0.60 9.41%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 09/02/07 -
Price 2.93 2.53 2.07 1.61 1.03 1.74 1.26 -
P/RPS 1.36 1.20 1.72 1.09 0.47 0.98 0.81 9.01%
P/EPS 5.60 4.98 5.73 6.62 7.29 5.71 5.47 0.39%
EY 17.86 20.07 17.47 15.10 13.72 17.50 18.29 -0.39%
DY 6.83 7.51 7.25 6.21 12.62 5.75 3.97 9.45%
P/NAPS 0.98 1.27 0.81 0.72 0.50 0.86 0.70 5.76%

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