[PINEPAC] QoQ TTM Result on 30-Jun-2019 [#4]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 8.93%
YoY- -11.19%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 4,238 8,101 12,351 16,483 18,413 19,337 22,268 -66.87%
PBT 128,430 117,392 124,609 -33,823 -38,898 -37,552 -34,730 -
Tax -35,471 -35,465 -35,465 1,405 1,765 1,698 1,698 -
NP 92,959 81,927 89,144 -32,418 -37,133 -35,854 -33,032 -
-
NP to SH 89,035 78,626 85,387 -29,043 -31,890 -30,698 -28,020 -
-
Tax Rate 27.62% 30.21% 28.46% - - - - -
Total Cost -88,721 -73,826 -76,793 48,901 55,546 55,191 55,300 -
-
Net Worth 205,231 209,725 223,207 64,415 70,407 76,400 82,392 83.65%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 205,231 209,725 223,207 64,415 70,407 76,400 82,392 83.65%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2,193.46% 1,011.32% 721.76% -196.68% -201.67% -185.42% -148.34% -
ROE 43.38% 37.49% 38.25% -45.09% -45.29% -40.18% -34.01% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.83 5.41 8.24 11.00 12.29 12.91 14.86 -66.86%
EPS 59.43 52.49 57.00 -19.39 -21.29 -20.49 -18.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.40 1.49 0.43 0.47 0.51 0.55 83.65%
Adjusted Per Share Value based on latest NOSH - 149,804
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.83 5.41 8.24 11.00 12.29 12.91 14.86 -66.86%
EPS 59.43 52.49 57.00 -19.39 -21.29 -20.49 -18.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.40 1.49 0.43 0.47 0.51 0.55 83.65%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.19 0.49 0.275 0.31 0.33 0.35 0.475 -
P/RPS 6.72 9.06 3.34 2.82 2.68 2.71 3.20 63.91%
P/EPS 0.32 0.93 0.48 -1.60 -1.55 -1.71 -2.54 -
EY 312.81 107.11 207.27 -62.54 -64.51 -58.55 -39.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.35 0.18 0.72 0.70 0.69 0.86 -70.15%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 10/06/20 28/02/20 25/11/19 29/08/19 28/05/19 25/02/19 28/11/18 -
Price 0.31 0.315 0.31 0.31 0.315 0.34 0.365 -
P/RPS 10.96 5.82 3.76 2.82 2.56 2.63 2.46 170.51%
P/EPS 0.52 0.60 0.54 -1.60 -1.48 -1.66 -1.95 -
EY 191.72 166.62 183.87 -62.54 -67.58 -60.27 -51.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.21 0.72 0.67 0.67 0.66 -50.44%

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