[PINEAPP] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[PINEAPP] PINEAPPLE RESOURCES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 14.34%
YoY- 25.79%
Quarter Report
Latest QR
Upcoming QR
PINEAPP's Result
PINEAPP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 65,221 62,129 57,112 53,204 44,110 44,072 44,605 28.73%
PBT 1,796 1,756 1,894 2,140 1,909 2,065 1,831 -1.27%
Tax -449 -444 -555 -623 -550 -525 -504 -7.39%
NP 1,347 1,312 1,339 1,517 1,359 1,540 1,327 0.99%
-
NP to SH 1,275 1,171 1,219 1,395 1,220 1,372 1,165 6.18%
-
Tax Rate 25.00% 25.28% 29.30% 29.11% 28.81% 25.42% 27.53% -
Total Cost 63,874 60,817 55,773 51,687 42,751 42,532 43,278 29.53%
-
Net Worth 25,219 25,219 24,734 24,734 24,259 23,855 23,857 3.76%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 25,219 25,219 24,734 24,734 24,259 23,855 23,857 3.76%
NOSH 48,500 48,500 48,500 48,500 48,518 48,684 48,688 -0.25%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.07% 2.11% 2.34% 2.85% 3.08% 3.49% 2.98% -
ROE 5.06% 4.64% 4.93% 5.64% 5.03% 5.75% 4.88% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 134.48 128.10 117.76 109.70 90.91 90.53 91.61 29.07%
EPS 2.63 2.41 2.51 2.88 2.51 2.82 2.39 6.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.51 0.50 0.49 0.49 4.02%
Adjusted Per Share Value based on latest NOSH - 48,500
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 134.48 128.10 117.76 109.70 90.95 90.87 91.97 28.73%
EPS 2.63 2.41 2.51 2.88 2.52 2.83 2.40 6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.51 0.5002 0.4919 0.4919 3.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.27 0.31 0.34 0.33 0.28 0.34 -
P/RPS 0.23 0.21 0.26 0.31 0.36 0.31 0.37 -27.10%
P/EPS 11.79 11.18 12.33 11.82 13.12 9.94 14.21 -11.67%
EY 8.48 8.94 8.11 8.46 7.62 10.06 7.04 13.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.61 0.67 0.66 0.57 0.69 -8.87%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 25/05/12 28/02/12 25/11/11 26/08/11 27/05/11 -
Price 0.30 0.26 0.26 0.30 0.34 0.365 0.355 -
P/RPS 0.22 0.20 0.22 0.27 0.37 0.40 0.39 -31.65%
P/EPS 11.41 10.77 10.34 10.43 13.52 12.95 14.84 -16.03%
EY 8.76 9.29 9.67 9.59 7.40 7.72 6.74 19.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.51 0.59 0.68 0.74 0.72 -13.38%

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