[PINEPAC] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 7.85%
YoY- 45.9%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 22,268 24,189 26,250 27,960 28,325 27,320 25,899 -9.57%
PBT -34,730 -32,801 -23,985 -22,338 -24,770 -26,240 -33,362 2.71%
Tax 1,698 1,698 434 534 534 534 914 51.06%
NP -33,032 -31,103 -23,551 -21,804 -24,236 -25,706 -32,448 1.19%
-
NP to SH -28,020 -26,120 -20,745 -18,930 -20,542 -21,716 -27,117 2.20%
-
Tax Rate - - - - - - - -
Total Cost 55,300 55,292 49,801 49,764 52,561 53,026 58,347 -3.50%
-
Net Worth 82,392 89,882 98,870 110,854 119,843 127,333 134,823 -27.96%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 82,392 89,882 98,870 110,854 119,843 127,333 134,823 -27.96%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -148.34% -128.58% -89.72% -77.98% -85.56% -94.09% -125.29% -
ROE -34.01% -29.06% -20.98% -17.08% -17.14% -17.05% -20.11% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.86 16.15 17.52 18.66 18.91 18.24 17.29 -9.59%
EPS -18.70 -17.44 -13.85 -12.64 -13.71 -14.50 -18.10 2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.60 0.66 0.74 0.80 0.85 0.90 -27.96%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.83 16.10 17.48 18.61 18.86 18.19 17.24 -9.54%
EPS -18.65 -17.39 -13.81 -12.60 -13.68 -14.46 -18.05 2.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5485 0.5984 0.6582 0.738 0.7979 0.8477 0.8976 -27.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.475 0.155 0.18 0.19 0.22 0.24 0.28 -
P/RPS 3.20 0.96 1.03 1.02 1.16 1.32 1.62 57.36%
P/EPS -2.54 -0.89 -1.30 -1.50 -1.60 -1.66 -1.55 38.95%
EY -39.38 -112.49 -76.93 -66.51 -62.33 -60.40 -64.65 -28.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.26 0.27 0.26 0.28 0.28 0.31 97.31%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 27/08/18 25/05/18 28/02/18 29/11/17 29/08/17 30/05/17 -
Price 0.365 0.18 0.19 0.185 0.20 0.24 0.255 -
P/RPS 2.46 1.11 1.08 0.99 1.06 1.32 1.47 40.91%
P/EPS -1.95 -1.03 -1.37 -1.46 -1.46 -1.66 -1.41 24.10%
EY -51.25 -96.87 -72.88 -68.31 -68.56 -60.40 -70.99 -19.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.30 0.29 0.25 0.25 0.28 0.28 77.02%

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