[PJBUMI] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 20.31%
YoY- -25.59%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 17,888 17,409 16,216 13,430 10,537 8,290 12,632 26.13%
PBT 428 391 325 314 261 248 313 23.22%
Tax 24 -54 -54 0 0 0 0 -
NP 452 337 271 314 261 248 313 27.78%
-
NP to SH 460 344 278 314 261 248 314 29.01%
-
Tax Rate -5.61% 13.81% 16.62% 0.00% 0.00% 0.00% 0.00% -
Total Cost 17,436 17,072 15,945 13,116 10,276 8,042 12,319 26.08%
-
Net Worth 22,960 22,960 22,960 22,960 22,960 22,960 22,140 2.45%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 22,960 22,960 22,960 22,960 22,960 22,960 22,140 2.45%
NOSH 82,000 82,000 82,000 82,000 82,000 82,000 82,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.53% 1.94% 1.67% 2.34% 2.48% 2.99% 2.48% -
ROE 2.00% 1.50% 1.21% 1.37% 1.14% 1.08% 1.42% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.81 21.23 19.78 16.38 12.85 10.11 15.40 26.13%
EPS 0.56 0.42 0.34 0.38 0.32 0.30 0.38 29.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.28 0.28 0.28 0.28 0.27 2.45%
Adjusted Per Share Value based on latest NOSH - 82,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.90 21.32 19.86 16.44 12.90 10.15 15.47 26.10%
EPS 0.56 0.42 0.34 0.38 0.32 0.30 0.38 29.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2811 0.2811 0.2811 0.2811 0.2811 0.2811 0.2711 2.44%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.28 0.305 0.28 0.165 0.135 0.105 0.19 -
P/RPS 1.28 1.44 1.42 1.01 1.05 1.04 1.23 2.69%
P/EPS 49.91 72.70 82.59 43.09 42.41 34.72 49.62 0.38%
EY 2.00 1.38 1.21 2.32 2.36 2.88 2.02 -0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.09 1.00 0.59 0.48 0.38 0.70 26.87%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 30/06/21 31/03/21 27/11/20 28/08/20 29/06/20 28/02/20 -
Price 0.375 0.28 0.305 0.205 0.195 0.135 0.16 -
P/RPS 1.72 1.32 1.54 1.25 1.52 1.34 1.04 39.89%
P/EPS 66.85 66.74 89.96 53.54 61.26 44.64 41.78 36.83%
EY 1.50 1.50 1.11 1.87 1.63 2.24 2.39 -26.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.00 1.09 0.73 0.70 0.48 0.59 72.86%

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