[PINEPAC] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -9.56%
YoY- -62.17%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 12,351 16,483 18,413 19,337 22,268 24,189 26,250 -39.47%
PBT 124,609 -33,823 -38,898 -37,552 -34,730 -32,801 -23,985 -
Tax -35,465 1,405 1,765 1,698 1,698 1,698 434 -
NP 89,144 -32,418 -37,133 -35,854 -33,032 -31,103 -23,551 -
-
NP to SH 85,387 -29,043 -31,890 -30,698 -28,020 -26,120 -20,745 -
-
Tax Rate 28.46% - - - - - - -
Total Cost -76,793 48,901 55,546 55,191 55,300 55,292 49,801 -
-
Net Worth 223,207 64,415 70,407 76,400 82,392 89,882 98,870 72.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 223,207 64,415 70,407 76,400 82,392 89,882 98,870 72.00%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 721.76% -196.68% -201.67% -185.42% -148.34% -128.58% -89.72% -
ROE 38.25% -45.09% -45.29% -40.18% -34.01% -29.06% -20.98% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.24 11.00 12.29 12.91 14.86 16.15 17.52 -39.49%
EPS 57.00 -19.39 -21.29 -20.49 -18.70 -17.44 -13.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 0.43 0.47 0.51 0.55 0.60 0.66 72.00%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.22 10.97 12.26 12.87 14.83 16.10 17.48 -39.50%
EPS 56.85 -19.34 -21.23 -20.44 -18.65 -17.39 -13.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.486 0.4289 0.4687 0.5086 0.5485 0.5984 0.6582 72.01%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.275 0.31 0.33 0.35 0.475 0.155 0.18 -
P/RPS 3.34 2.82 2.68 2.71 3.20 0.96 1.03 118.92%
P/EPS 0.48 -1.60 -1.55 -1.71 -2.54 -0.89 -1.30 -
EY 207.27 -62.54 -64.51 -58.55 -39.38 -112.49 -76.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.72 0.70 0.69 0.86 0.26 0.27 -23.66%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 29/08/19 28/05/19 25/02/19 28/11/18 27/08/18 25/05/18 -
Price 0.31 0.31 0.315 0.34 0.365 0.18 0.19 -
P/RPS 3.76 2.82 2.56 2.63 2.46 1.11 1.08 129.53%
P/EPS 0.54 -1.60 -1.48 -1.66 -1.95 -1.03 -1.37 -
EY 183.87 -62.54 -67.58 -60.27 -51.25 -96.87 -72.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.72 0.67 0.67 0.66 0.30 0.29 -19.34%

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