[PINEPAC] YoY TTM 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- 34.83%
YoY- 43.5%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 39,953 47,000 41,214 43,696 72,470 62,613 45,477 -2.13%
PBT -3,614 1,482 -5,760 -4,288 -23,040 758 -4,740 -4.41%
Tax -5,166 3,302 -2,602 -1,624 5,362 -1,932 -1,657 20.84%
NP -8,780 4,784 -8,362 -5,912 -17,678 -1,174 -6,397 5.41%
-
NP to SH 484 2,551 -5,147 -4,362 -7,721 250 -5,749 -
-
Tax Rate - -222.81% - - - 254.88% - -
Total Cost 48,733 42,216 49,576 49,608 90,148 63,787 51,874 -1.03%
-
Net Worth 122,839 119,843 117,101 122,006 126,235 132,675 133,820 -1.41%
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 122,839 119,843 117,101 122,006 126,235 132,675 133,820 -1.41%
NOSH 149,804 149,804 150,130 150,625 150,280 149,074 152,068 -0.24%
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 -21.98% 10.18% -20.29% -13.53% -24.39% -1.88% -14.07% -
ROE 0.39% 2.13% -4.40% -3.58% -6.12% 0.19% -4.30% -
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 26.67 31.37 27.45 29.01 48.22 42.00 29.91 -1.89%
EPS 0.32 1.70 -3.43 -2.90 -5.14 0.17 -3.78 -
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 26.60 31.29 27.44 29.09 48.25 41.68 30.28 -2.13%
EPS 0.32 1.70 -3.43 -2.90 -5.14 0.17 -3.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8178 0.7979 0.7796 0.8123 0.8404 0.8833 0.8909 -1.41%
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 1.16 1.50 1.97 1.48 0.73 1.90 1.71 -6.25%
P/EPS 95.95 27.60 -15.75 -14.85 -6.81 477.04 -13.49 -
EY 1.04 3.62 -6.35 -6.73 -14.68 0.21 -7.41 -
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 1.09 1.59 2.00 1.48 0.79 1.69 1.87 -8.59%
P/EPS 89.76 29.36 -16.04 -14.85 -7.40 423.37 -14.81 -
EY 1.11 3.41 -6.23 -6.73 -13.52 0.24 -6.75 -
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