[PINEPAC] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 70.06%
YoY- -169.91%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 19,406 22,738 26,091 24,144 31,444 36,350 25,394 -4.37%
PBT 1,734 -231 943 -523 1,055 4,915 1,258 5.48%
Tax -1,359 -1,629 -1,450 -212 -753 -2,665 -919 6.73%
NP 375 -1,860 -507 -735 302 2,250 339 1.69%
-
NP to SH 7,017 -204 1,359 -309 442 2,903 477 56.46%
-
Tax Rate 78.37% - 153.76% - 71.37% 54.22% 73.05% -
Total Cost 19,031 24,598 26,598 24,879 31,142 34,100 25,055 -4.47%
-
Net Worth 122,839 119,843 116,485 119,185 123,759 133,178 131,175 -1.08%
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 122,839 119,843 116,485 119,185 123,759 133,178 131,175 -1.08%
NOSH 149,804 149,804 149,340 147,142 147,333 149,639 149,062 0.08%
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 1.93% -8.18% -1.94% -3.04% 0.96% 6.19% 1.33% -
ROE 5.71% -0.17% 1.17% -0.26% 0.36% 2.18% 0.36% -
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 12.95 15.18 17.47 16.41 21.34 24.29 17.04 -4.46%
EPS 4.68 -0.14 0.91 -0.21 0.30 1.94 0.32 56.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.78 0.81 0.84 0.89 0.88 -1.16%
Adjusted Per Share Value based on latest NOSH - 150,625
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.92 15.14 17.37 16.07 20.93 24.20 16.91 -4.38%
EPS 4.67 -0.14 0.90 -0.21 0.29 1.93 0.32 56.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8178 0.7979 0.7755 0.7935 0.8239 0.8866 0.8733 -1.08%
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 0.31 0.47 0.54 0.43 0.35 0.80 0.51 -
P/RPS 2.39 3.10 3.09 2.62 1.64 3.29 2.99 -3.66%
P/EPS 6.62 -345.14 59.34 -204.76 116.67 41.24 159.38 -41.12%
EY 15.11 -0.29 1.69 -0.49 0.86 2.43 0.63 69.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.59 0.69 0.53 0.42 0.90 0.58 -6.79%
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 27/02/13 29/02/12 18/01/11 23/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.29 0.50 0.55 0.43 0.38 0.71 0.56 -
P/RPS 2.24 3.29 3.15 2.62 1.78 2.92 3.29 -6.20%
P/EPS 6.19 -367.17 60.44 -204.76 126.67 36.60 175.00 -42.67%
EY 16.15 -0.27 1.65 -0.49 0.79 2.73 0.57 74.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.63 0.71 0.53 0.45 0.80 0.64 -9.56%

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