[PJBUMI] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -41.81%
YoY- -52.65%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 8,236 16,215 10,830 4,630 6,419 6,998 10,493 -3.39%
PBT 118 324 1,597 -2,634 -2,220 -3,115 -685 -
Tax 0 -54 194 -12 -369 0 -667 -
NP 118 270 1,791 -2,646 -2,589 -3,115 -1,352 -
-
NP to SH 122 277 1,816 -2,603 -2,589 -3,115 -1,352 -
-
Tax Rate 0.00% 16.67% -12.15% - - - - -
Total Cost 8,118 15,945 9,039 7,276 9,008 10,113 11,845 -5.25%
-
Net Worth 22,960 22,960 22,960 21,319 11,500 15,000 18,000 3.53%
Dividend
30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 22,960 22,960 22,960 21,319 11,500 15,000 18,000 3.53%
NOSH 82,000 82,000 82,000 82,000 50,000 50,000 50,000 7.31%
Ratio Analysis
30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.43% 1.67% 16.54% -57.15% -40.33% -44.51% -12.88% -
ROE 0.53% 1.21% 7.91% -12.21% -22.51% -20.77% -7.51% -
Per Share
30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.04 19.77 13.21 5.65 12.84 14.00 20.99 -9.99%
EPS 0.15 0.34 2.21 -3.17 -5.18 -6.23 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.28 0.26 0.23 0.30 0.36 -3.52%
Adjusted Per Share Value based on latest NOSH - 82,000
30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.08 19.86 13.26 5.67 7.86 8.57 12.85 -3.40%
EPS 0.15 0.34 2.22 -3.19 -3.17 -3.81 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2811 0.2811 0.2811 0.2611 0.1408 0.1837 0.2204 3.53%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/22 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.26 0.28 0.245 0.20 0.295 0.22 0.31 -
P/RPS 2.59 1.42 1.86 3.54 2.30 1.57 1.48 8.31%
P/EPS 174.75 82.89 11.06 -6.30 -5.70 -3.53 -11.46 -
EY 0.57 1.21 9.04 -15.87 -17.55 -28.32 -8.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 0.88 0.77 1.28 0.73 0.86 1.12%
Price Multiplier on Announcement Date
30/06/22 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 29/08/22 31/03/21 27/08/19 27/08/18 29/08/17 29/08/16 28/08/15 -
Price 0.37 0.305 0.28 0.175 0.27 0.225 0.26 -
P/RPS 3.68 1.54 2.12 3.10 2.10 1.61 1.24 16.79%
P/EPS 248.69 90.29 12.64 -5.51 -5.21 -3.61 -9.62 -
EY 0.40 1.11 7.91 -18.14 -19.18 -27.69 -10.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.09 1.00 0.67 1.17 0.75 0.72 9.03%

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