[PINEPAC] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
18-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 23.42%
YoY- -18.0%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 49,969 50,353 45,818 41,214 39,278 39,267 42,432 11.50%
PBT 5,739 2,657 -116 -5,760 -7,720 -7,226 -2,757 -
Tax 3,524 3,481 -3,437 -2,602 -2,396 -1,364 -1,545 -
NP 9,263 6,138 -3,553 -8,362 -10,116 -8,590 -4,302 -
-
NP to SH 6,058 4,114 -539 -5,147 -6,721 -6,815 -4,142 -
-
Tax Rate -61.40% -131.01% - - - - - -
Total Cost 40,706 44,215 49,371 49,576 49,394 47,857 46,734 -8.78%
-
Net Worth 120,119 119,600 118,500 117,101 114,644 115,281 117,104 1.70%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 120,119 119,600 118,500 117,101 114,644 115,281 117,104 1.70%
NOSH 150,149 149,500 150,000 150,130 148,888 149,715 150,134 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.54% 12.19% -7.75% -20.29% -25.75% -21.88% -10.14% -
ROE 5.04% 3.44% -0.45% -4.40% -5.86% -5.91% -3.54% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.28 33.68 30.55 27.45 26.38 26.23 28.26 11.50%
EPS 4.03 2.75 -0.36 -3.43 -4.51 -4.55 -2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.79 0.78 0.77 0.77 0.78 1.70%
Adjusted Per Share Value based on latest NOSH - 150,130
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.27 33.52 30.50 27.44 26.15 26.14 28.25 11.50%
EPS 4.03 2.74 -0.36 -3.43 -4.47 -4.54 -2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7997 0.7962 0.7889 0.7796 0.7633 0.7675 0.7796 1.70%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.41 0.49 0.54 0.32 0.36 0.44 -
P/RPS 1.20 1.22 1.60 1.97 1.21 1.37 1.56 -16.03%
P/EPS 9.91 14.90 -136.36 -15.75 -7.09 -7.91 -15.95 -
EY 10.09 6.71 -0.73 -6.35 -14.11 -12.64 -6.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.62 0.69 0.42 0.47 0.56 -7.27%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 25/05/11 18/01/11 24/11/10 24/08/10 26/05/10 -
Price 0.49 0.40 0.45 0.55 0.46 0.37 0.36 -
P/RPS 1.47 1.19 1.47 2.00 1.74 1.41 1.27 10.23%
P/EPS 12.14 14.54 -125.23 -16.04 -10.19 -8.13 -13.05 -
EY 8.23 6.88 -0.80 -6.23 -9.81 -12.30 -7.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.57 0.71 0.60 0.48 0.46 20.68%

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