[PINEPAC] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -34.3%
YoY- -324.85%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 29,472 34,308 33,144 46,644 49,000 50,536 50,492 -8.57%
PBT 18,572 -13,840 -71,636 -13,824 6,756 -5,572 -3,596 -
Tax -512 -500 -1,296 -4,660 -4,248 -4,420 -292 9.80%
NP 18,060 -14,340 -72,932 -18,484 2,508 -9,992 -3,888 -
-
NP to SH 20,148 -12,748 -55,812 -9,048 4,024 -3,752 -4,128 -
-
Tax Rate 2.76% - - - 62.88% - - -
Total Cost 11,412 48,648 106,076 65,128 46,492 60,528 54,380 -22.90%
-
Net Worth 112,353 116,847 155,796 112,353 120,119 114,644 119,652 -1.04%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 112,353 116,847 155,796 112,353 120,119 114,644 119,652 -1.04%
NOSH 149,804 149,804 149,804 149,804 150,149 148,888 149,565 0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 61.28% -41.80% -220.05% -39.63% 5.12% -19.77% -7.70% -
ROE 17.93% -10.91% -35.82% -8.05% 3.35% -3.27% -3.45% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.67 22.90 22.12 31.14 32.63 33.94 33.76 -8.60%
EPS 13.44 -8.52 -37.24 -6.04 2.68 -2.52 -2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.78 1.04 0.75 0.80 0.77 0.80 -1.06%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.62 22.84 22.07 31.05 32.62 33.64 33.62 -8.58%
EPS 13.41 -8.49 -37.16 -6.02 2.68 -2.50 -2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.748 0.7779 1.0372 0.748 0.7997 0.7633 0.7966 -1.04%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.27 0.405 0.335 0.38 0.40 0.32 0.45 -
P/RPS 1.37 1.77 1.51 1.22 1.23 0.94 1.33 0.49%
P/EPS 2.01 -4.76 -0.90 -6.29 14.93 -12.70 -16.30 -
EY 49.81 -21.01 -111.21 -15.89 6.70 -7.88 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.52 0.32 0.51 0.50 0.42 0.56 -7.09%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 26/11/14 21/11/13 26/11/12 23/11/11 24/11/10 25/11/09 -
Price 0.26 0.355 0.35 0.40 0.49 0.46 0.45 -
P/RPS 1.32 1.55 1.58 1.28 1.50 1.36 1.33 -0.12%
P/EPS 1.93 -4.17 -0.94 -6.62 18.28 -18.25 -16.30 -
EY 51.73 -23.97 -106.45 -15.10 5.47 -5.48 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.34 0.53 0.61 0.60 0.56 -7.53%

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