[PERMAJU] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 82.75%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 204,685 190,494 157,581 119,287 155,823 223,688 339,246 -8.06%
PBT -10,567 -9,776 -6,306 -1,100 -8,636 -42,881 17,707 -
Tax -652 55 -384 -432 -244 5,813 -1,040 -7.48%
NP -11,219 -9,721 -6,690 -1,532 -8,880 -37,068 16,667 -
-
NP to SH -10,851 -9,516 -6,690 -1,532 -8,880 -37,068 16,667 -
-
Tax Rate - - - - - - 5.87% -
Total Cost 215,904 200,215 164,271 120,819 164,703 260,756 322,579 -6.46%
-
Net Worth 159,217 164,442 169,172 176,061 180,089 199,291 237,752 -6.45%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 159,217 164,442 169,172 176,061 180,089 199,291 237,752 -6.45%
NOSH 187,314 184,766 192,241 195,124 198,883 211,203 216,986 -2.41%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.48% -5.10% -4.25% -1.28% -5.70% -16.57% 4.91% -
ROE -6.82% -5.79% -3.95% -0.87% -4.93% -18.60% 7.01% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 109.27 103.10 81.97 61.13 78.35 105.91 156.34 -5.79%
EPS -5.79 -5.04 -3.48 -0.78 -4.49 -17.60 7.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.89 0.88 0.9023 0.9055 0.9436 1.0957 -4.13%
Adjusted Per Share Value based on latest NOSH - 193,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.47 9.74 8.06 6.10 7.97 11.44 17.35 -8.06%
EPS -0.55 -0.49 -0.34 -0.08 -0.45 -1.90 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.0841 0.0865 0.09 0.0921 0.1019 0.1216 -6.46%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.42 0.30 0.37 0.44 0.25 0.59 0.52 -
P/RPS 0.38 0.29 0.45 0.72 0.32 0.56 0.33 2.37%
P/EPS -7.25 -5.82 -10.63 -56.04 -5.60 -3.36 6.77 -
EY -13.79 -17.17 -9.41 -1.78 -17.86 -29.75 14.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.34 0.42 0.49 0.28 0.63 0.47 0.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 28/02/12 28/02/11 25/02/10 20/02/09 29/02/08 23/02/07 -
Price 0.39 0.28 0.38 0.34 0.36 0.51 0.78 -
P/RPS 0.36 0.27 0.46 0.56 0.46 0.48 0.50 -5.32%
P/EPS -6.73 -5.44 -10.92 -43.30 -8.06 -2.91 10.15 -
EY -14.85 -18.39 -9.16 -2.31 -12.40 -34.41 9.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.31 0.43 0.38 0.40 0.54 0.71 -6.97%

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