[PJBUMI] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 10.66%
YoY- -27.03%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 8,175 8,847 8,084 8,350 8,236 5,841 5,879 24.65%
PBT 1,726 1,629 1,551 131 118 134 146 421.30%
Tax -478 -384 -384 0 0 78 78 -
NP 1,248 1,245 1,167 131 118 212 224 215.26%
-
NP to SH 1,273 1,273 1,195 135 122 213 225 218.52%
-
Tax Rate 27.69% 23.57% 24.76% 0.00% 0.00% -58.21% -53.42% -
Total Cost 6,927 7,602 6,917 8,219 8,118 5,629 5,655 14.52%
-
Net Worth 24,600 24,600 23,779 22,960 22,960 22,960 22,960 4.72%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 24,600 24,600 23,779 22,960 22,960 22,960 22,960 4.72%
NOSH 82,000 82,000 82,000 82,000 82,000 82,000 82,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 15.27% 14.07% 14.44% 1.57% 1.43% 3.63% 3.81% -
ROE 5.17% 5.17% 5.03% 0.59% 0.53% 0.93% 0.98% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.97 10.79 9.86 10.18 10.04 7.12 7.17 24.65%
EPS 1.55 1.55 1.46 0.16 0.15 0.26 0.27 221.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.29 0.28 0.28 0.28 0.28 4.72%
Adjusted Per Share Value based on latest NOSH - 82,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.01 10.83 9.90 10.22 10.08 7.15 7.20 24.64%
EPS 1.56 1.56 1.46 0.17 0.15 0.26 0.28 215.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3012 0.3012 0.2912 0.2811 0.2811 0.2811 0.2811 4.72%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.88 0.715 0.90 0.35 0.26 0.285 0.405 -
P/RPS 8.83 6.63 9.13 3.44 2.59 4.00 5.65 34.78%
P/EPS 56.68 46.06 61.76 212.59 174.75 109.72 147.60 -47.26%
EY 1.76 2.17 1.62 0.47 0.57 0.91 0.68 88.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.38 3.10 1.25 0.93 1.02 1.45 60.03%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 29/08/22 30/05/22 24/02/22 -
Price 0.935 0.61 0.855 0.675 0.37 0.30 0.295 -
P/RPS 9.38 5.65 8.67 6.63 3.68 4.21 4.11 73.60%
P/EPS 60.23 39.29 58.67 410.00 248.69 115.49 107.51 -32.11%
EY 1.66 2.54 1.70 0.24 0.40 0.87 0.93 47.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 2.03 2.95 2.41 1.32 1.07 1.05 107.09%

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