[PINEPAC] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 7.85%
YoY- 45.9%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 884 8,101 19,337 27,960 24,503 25,782 30,035 -44.40%
PBT -39,988 117,392 -37,552 -22,338 -39,883 -5,574 -11,274 23.46%
Tax 36,512 -35,465 1,698 534 739 301 1,702 66.61%
NP -3,476 81,927 -35,854 -21,804 -39,144 -5,273 -9,572 -15.52%
-
NP to SH -2,082 78,626 -30,698 -18,930 -34,990 -2,500 -9,176 -21.88%
-
Tax Rate - 30.21% - - - - - -
Total Cost 4,360 -73,826 55,191 49,764 63,647 31,055 39,607 -30.74%
-
Net Worth 206,729 209,725 76,400 110,854 140,815 110,854 115,349 10.20%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 206,729 209,725 76,400 110,854 140,815 110,854 115,349 10.20%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -393.21% 1,011.32% -185.42% -77.98% -159.75% -20.45% -31.87% -
ROE -1.01% 37.49% -40.18% -17.08% -24.85% -2.26% -7.95% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.59 5.41 12.91 18.66 16.36 17.21 20.05 -44.40%
EPS -1.39 52.49 -20.49 -12.64 -23.36 -1.67 -6.13 -21.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.40 0.51 0.74 0.94 0.74 0.77 10.20%
Adjusted Per Share Value based on latest NOSH - 149,804
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.59 5.39 12.87 18.61 16.31 17.16 20.00 -44.38%
EPS -1.39 52.35 -20.44 -12.60 -23.29 -1.66 -6.11 -21.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3763 1.3963 0.5086 0.738 0.9375 0.738 0.7679 10.20%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.43 0.49 0.35 0.19 0.235 0.24 0.31 -
P/RPS 72.87 9.06 2.71 1.02 1.44 1.39 1.55 89.86%
P/EPS -30.94 0.93 -1.71 -1.50 -1.01 -14.38 -5.06 35.18%
EY -3.23 107.11 -58.55 -66.51 -99.39 -6.95 -19.76 -26.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.69 0.26 0.25 0.32 0.40 -4.15%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 28/02/20 25/02/19 28/02/18 28/02/17 29/02/16 25/02/15 -
Price 0.535 0.315 0.34 0.185 0.28 0.27 0.32 -
P/RPS 90.66 5.82 2.63 0.99 1.71 1.57 1.60 95.86%
P/EPS -38.49 0.60 -1.66 -1.46 -1.20 -16.18 -5.22 39.47%
EY -2.60 166.62 -60.27 -68.31 -83.42 -6.18 -19.14 -28.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.23 0.67 0.25 0.30 0.36 0.42 -1.22%

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