[PJBUMI] YoY Annualized Quarter Result on 30-Jun-2021

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021
Profit Trend
QoQ- 56.01%
YoY- -11.88%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 30/09/21 30/06/21 31/03/20 30/06/20 31/12/19 CAGR
Revenue 12,290 8,416 8,568 17,888 33,160 21,074 12,632 -0.90%
PBT 1,584 68 120 428 992 522 313 71.60%
Tax -384 0 0 24 0 0 0 -
NP 1,200 68 120 452 992 522 313 56.44%
-
NP to SH 1,229 68 120 460 992 522 314 57.52%
-
Tax Rate 24.24% 0.00% 0.00% -5.61% 0.00% 0.00% 0.00% -
Total Cost 11,090 8,348 8,448 17,436 32,168 20,552 12,319 -3.43%
-
Net Worth 23,779 22,960 22,960 22,960 22,960 22,960 22,140 2.40%
Dividend
31/12/22 31/12/21 30/09/21 30/06/21 31/03/20 30/06/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 30/09/21 30/06/21 31/03/20 30/06/20 31/12/19 CAGR
Net Worth 23,779 22,960 22,960 22,960 22,960 22,960 22,140 2.40%
NOSH 82,000 82,000 82,000 82,000 82,000 82,000 82,000 0.00%
Ratio Analysis
31/12/22 31/12/21 30/09/21 30/06/21 31/03/20 30/06/20 31/12/19 CAGR
NP Margin 9.76% 0.81% 1.40% 2.53% 2.99% 2.48% 2.48% -
ROE 5.17% 0.30% 0.52% 2.00% 4.32% 2.27% 1.42% -
Per Share
31/12/22 31/12/21 30/09/21 30/06/21 31/03/20 30/06/20 31/12/19 CAGR
RPS 14.99 10.26 10.45 21.81 40.44 25.70 15.40 -0.89%
EPS 1.50 0.08 0.16 0.56 1.20 0.64 0.38 57.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.28 0.28 0.28 0.28 0.27 2.40%
Adjusted Per Share Value based on latest NOSH - 82,000
31/12/22 31/12/21 30/09/21 30/06/21 31/03/20 30/06/20 31/12/19 CAGR
RPS 15.05 10.31 10.49 21.90 40.60 25.80 15.47 -0.91%
EPS 1.50 0.08 0.15 0.56 1.21 0.64 0.38 57.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2912 0.2811 0.2811 0.2811 0.2811 0.2811 0.2711 2.41%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 30/09/21 30/06/21 31/03/20 30/06/20 31/12/19 CAGR
Date 30/12/22 31/12/21 30/09/21 30/06/21 31/03/20 30/06/20 31/12/19 -
Price 0.90 0.405 0.375 0.28 0.105 0.135 0.19 -
P/RPS 6.00 3.95 3.59 1.28 0.26 0.53 1.23 69.51%
P/EPS 60.05 488.38 256.25 49.91 8.68 21.21 49.62 6.55%
EY 1.67 0.20 0.39 2.00 11.52 4.72 2.02 -6.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 1.45 1.34 1.00 0.38 0.48 0.70 64.14%
Price Multiplier on Announcement Date
31/12/22 31/12/21 30/09/21 30/06/21 31/03/20 30/06/20 31/12/19 CAGR
Date 28/02/23 24/02/22 30/11/21 30/09/21 29/06/20 28/08/20 28/02/20 -
Price 0.855 0.295 0.34 0.375 0.135 0.195 0.16 -
P/RPS 5.70 2.87 3.25 1.72 0.33 0.76 1.04 76.22%
P/EPS 57.05 355.74 232.33 66.85 11.16 30.63 41.78 10.93%
EY 1.75 0.28 0.43 1.50 8.96 3.26 2.39 -9.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 1.05 1.21 1.34 0.48 0.70 0.59 70.91%

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