[PJBUMI] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 253.77%
YoY- 119.97%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 5,025 4,776 8,036 5,545 16,713 20,099 17,314 -18.62%
PBT 735 -4,904 -1,073 -3,345 1,355 5,161 -19,453 -
Tax 194 -12 -369 0 408 -1,888 -790 -
NP 929 -4,916 -1,442 -3,345 1,763 3,273 -20,243 -
-
NP to SH 978 -4,897 -1,442 -3,345 1,763 3,273 -20,243 -
-
Tax Rate -26.39% - - - -30.11% 36.58% - -
Total Cost 4,096 9,692 9,478 8,890 14,950 16,826 37,557 -30.86%
-
Net Worth 22,140 22,140 14,499 16,500 10,999 10,999 7,999 18.48%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 22,140 22,140 14,499 16,500 10,999 10,999 7,999 18.48%
NOSH 82,000 82,000 50,000 50,000 50,000 50,000 50,000 8.59%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 18.49% -102.93% -17.94% -60.32% 10.55% 16.28% -116.92% -
ROE 4.42% -22.12% -9.94% -20.27% 16.03% 29.75% -253.04% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.13 5.82 16.07 11.09 33.43 40.20 34.63 -25.05%
EPS 1.19 -5.97 -2.88 -6.69 3.53 6.55 -40.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.29 0.33 0.22 0.22 0.16 9.10%
Adjusted Per Share Value based on latest NOSH - 82,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.15 5.85 9.84 6.79 20.46 24.61 21.20 -18.63%
EPS 1.20 -6.00 -1.77 -4.10 2.16 4.01 -24.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2711 0.2711 0.1776 0.202 0.1347 0.1347 0.098 18.47%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.15 0.27 0.285 0.29 0.265 0.20 0.31 -
P/RPS 2.45 4.64 1.77 2.61 0.79 0.50 0.90 18.15%
P/EPS 12.58 -4.52 -9.88 -4.33 7.52 3.06 -0.77 -
EY 7.95 -22.12 -10.12 -23.07 13.31 32.73 -130.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.00 0.98 0.88 1.20 0.91 1.94 -18.69%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 26/02/16 26/02/15 28/02/14 28/02/13 -
Price 0.26 0.22 0.26 0.235 0.22 0.30 0.20 -
P/RPS 4.24 3.78 1.62 2.12 0.66 0.75 0.58 39.29%
P/EPS 21.80 -3.68 -9.02 -3.51 6.24 4.58 -0.49 -
EY 4.59 -27.15 -11.09 -28.47 16.03 21.82 -202.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.81 0.90 0.71 1.00 1.36 1.25 -4.30%

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