[PINEPAC] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 1578.51%
YoY- 1615.56%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,771 2,060 2,730 4,652 16,483 18,386 19,494 -79.82%
PBT 101,486 183,904 270,500 602,128 -33,822 -32,430 -31,930 -
Tax -357 -49,094 -73,740 -147,480 1,405 72 0 -
NP 101,129 134,809 196,760 454,648 -32,417 -32,358 -31,930 -
-
NP to SH 96,123 128,329 186,666 429,388 -29,042 -29,106 -28,672 -
-
Tax Rate 0.35% 26.70% 27.26% 24.49% - - - -
Total Cost -99,358 -132,749 -194,030 -449,996 48,900 50,745 51,424 -
-
Net Worth 214,219 205,231 209,725 223,207 64,415 70,407 76,400 98.96%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 214,219 205,231 209,725 223,207 64,415 70,407 76,400 98.96%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5,710.28% 6,544.14% 7,207.33% 9,773.17% -196.67% -175.99% -163.79% -
ROE 44.87% 62.53% 89.00% 192.37% -45.09% -41.34% -37.53% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.18 1.38 1.82 3.11 11.00 12.27 13.01 -79.84%
EPS 64.17 85.67 124.60 286.64 -19.39 -19.43 -19.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.37 1.40 1.49 0.43 0.47 0.51 98.96%
Adjusted Per Share Value based on latest NOSH - 149,804
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.18 1.37 1.82 3.10 10.97 12.24 12.98 -79.81%
EPS 63.99 85.44 124.27 285.87 -19.33 -19.38 -19.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4262 1.3663 1.3963 1.486 0.4289 0.4687 0.5086 98.97%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.29 0.19 0.49 0.275 0.31 0.33 0.35 -
P/RPS 24.53 13.82 26.89 8.86 2.82 2.69 2.69 337.06%
P/EPS 0.45 0.22 0.39 0.10 -1.60 -1.70 -1.83 -
EY 221.26 450.87 254.30 1,042.30 -62.54 -58.88 -54.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.14 0.35 0.18 0.72 0.70 0.69 -56.23%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 10/06/20 28/02/20 25/11/19 29/08/19 28/05/19 25/02/19 -
Price 0.305 0.31 0.315 0.31 0.31 0.315 0.34 -
P/RPS 25.80 22.54 17.29 9.98 2.82 2.57 2.61 361.23%
P/EPS 0.48 0.36 0.25 0.11 -1.60 -1.62 -1.78 -
EY 210.38 276.34 395.58 924.62 -62.54 -61.68 -56.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.23 0.21 0.72 0.67 0.67 -53.89%

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