Highlights

[PJBUMI] QoQ TTM Result on 2018-09-30 [#3]

Stock [PJBUMI]: PJBUMI BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     75.57%    YoY -     82.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 10,830 8,630 5,025 4,450 4,630 4,715 4,776 72.86%
  QoQ % 25.49% 71.74% 12.92% -3.89% -1.80% -1.28% -
  Horiz. % 226.76% 180.70% 105.21% 93.17% 96.94% 98.72% 100.00%
PBT 1,597 1,283 735 -703 -2,634 -4,234 -4,904 -
  QoQ % 24.47% 74.56% 204.55% 73.31% 37.79% 13.66% -
  Horiz. % -32.57% -26.16% -14.99% 14.34% 53.71% 86.34% 100.00%
Tax 194 194 194 0 -12 -12 -12 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,616.67% -1,616.67% -1,616.67% -0.00% 100.00% 100.00% 100.00%
NP 1,791 1,477 929 -703 -2,646 -4,246 -4,916 -
  QoQ % 21.26% 58.99% 232.15% 73.43% 37.68% 13.63% -
  Horiz. % -36.43% -30.04% -18.90% 14.30% 53.82% 86.37% 100.00%
NP to SH 1,816 1,526 978 -636 -2,603 -4,227 -4,897 -
  QoQ % 19.00% 56.03% 253.77% 75.57% 38.42% 13.68% -
  Horiz. % -37.08% -31.16% -19.97% 12.99% 53.15% 86.32% 100.00%
Tax Rate -12.15 % -15.12 % -26.39 % - % - % - % - % -
  QoQ % 19.64% 42.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.04% 57.29% 100.00% - - - -
Total Cost 9,039 7,153 4,096 5,153 7,276 8,961 9,692 -4.56%
  QoQ % 26.37% 74.63% -20.51% -29.18% -18.80% -7.54% -
  Horiz. % 93.26% 73.80% 42.26% 53.17% 75.07% 92.46% 100.00%
Net Worth 22,960 22,140 22,140 22,140 21,319 21,319 22,140 2.46%
  QoQ % 3.70% 0.00% 0.00% 3.85% 0.00% -3.70% -
  Horiz. % 103.70% 100.00% 100.00% 100.00% 96.30% 96.30% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 22,960 22,140 22,140 22,140 21,319 21,319 22,140 2.46%
  QoQ % 3.70% 0.00% 0.00% 3.85% 0.00% -3.70% -
  Horiz. % 103.70% 100.00% 100.00% 100.00% 96.30% 96.30% 100.00%
NOSH 82,000 82,000 82,000 82,000 82,000 82,000 82,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 16.54 % 17.11 % 18.49 % -15.80 % -57.15 % -90.05 % -102.93 % -
  QoQ % -3.33% -7.46% 217.03% 72.35% 36.54% 12.51% -
  Horiz. % -16.07% -16.62% -17.96% 15.35% 55.52% 87.49% 100.00%
ROE 7.91 % 6.89 % 4.42 % -2.87 % -12.21 % -19.83 % -22.12 % -
  QoQ % 14.80% 55.88% 254.01% 76.49% 38.43% 10.35% -
  Horiz. % -35.76% -31.15% -19.98% 12.97% 55.20% 89.65% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 13.21 10.52 6.13 5.43 5.65 5.75 5.82 72.97%
  QoQ % 25.57% 71.62% 12.89% -3.89% -1.74% -1.20% -
  Horiz. % 226.98% 180.76% 105.33% 93.30% 97.08% 98.80% 100.00%
EPS 2.21 1.86 1.19 -0.78 -3.17 -5.15 -5.97 -
  QoQ % 18.82% 56.30% 252.56% 75.39% 38.45% 13.74% -
  Horiz. % -37.02% -31.16% -19.93% 13.07% 53.10% 86.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2800 0.2700 0.2700 0.2700 0.2600 0.2600 0.2700 2.46%
  QoQ % 3.70% 0.00% 0.00% 3.85% 0.00% -3.70% -
  Horiz. % 103.70% 100.00% 100.00% 100.00% 96.30% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 13.21 10.52 6.13 5.43 5.65 5.75 5.82 72.97%
  QoQ % 25.57% 71.62% 12.89% -3.89% -1.74% -1.20% -
  Horiz. % 226.98% 180.76% 105.33% 93.30% 97.08% 98.80% 100.00%
EPS 2.21 1.86 1.19 -0.78 -3.17 -5.15 -5.97 -
  QoQ % 18.82% 56.30% 252.56% 75.39% 38.45% 13.74% -
  Horiz. % -37.02% -31.16% -19.93% 13.07% 53.10% 86.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2800 0.2700 0.2700 0.2700 0.2600 0.2600 0.2700 2.46%
  QoQ % 3.70% 0.00% 0.00% 3.85% 0.00% -3.70% -
  Horiz. % 103.70% 100.00% 100.00% 100.00% 96.30% 96.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2450 0.3150 0.1500 0.1500 0.2000 0.2050 0.2700 -
P/RPS 1.86 2.99 2.45 2.76 3.54 3.57 4.64 -45.72%
  QoQ % -37.79% 22.04% -11.23% -22.03% -0.84% -23.06% -
  Horiz. % 40.09% 64.44% 52.80% 59.48% 76.29% 76.94% 100.00%
P/EPS 11.06 16.93 12.58 -19.34 -6.30 -3.98 -4.52 -
  QoQ % -34.67% 34.58% 165.05% -206.98% -58.29% 11.95% -
  Horiz. % -244.69% -374.56% -278.32% 427.88% 139.38% 88.05% 100.00%
EY 9.04 5.91 7.95 -5.17 -15.87 -25.15 -22.12 -
  QoQ % 52.96% -25.66% 253.77% 67.42% 36.90% -13.70% -
  Horiz. % -40.87% -26.72% -35.94% 23.37% 71.75% 113.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 1.17 0.56 0.56 0.77 0.79 1.00 -8.19%
  QoQ % -24.79% 108.93% 0.00% -27.27% -2.53% -21.00% -
  Horiz. % 88.00% 117.00% 56.00% 56.00% 77.00% 79.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 28/02/19 29/11/18 27/08/18 30/05/18 28/02/18 -
Price 0.2800 0.2050 0.2600 0.1000 0.1750 0.2100 0.2200 -
P/RPS 2.12 1.95 4.24 1.84 3.10 3.65 3.78 -32.06%
  QoQ % 8.72% -54.01% 130.43% -40.65% -15.07% -3.44% -
  Horiz. % 56.08% 51.59% 112.17% 48.68% 82.01% 96.56% 100.00%
P/EPS 12.64 11.02 21.80 -12.89 -5.51 -4.07 -3.68 -
  QoQ % 14.70% -49.45% 269.12% -133.94% -35.38% -10.60% -
  Horiz. % -343.48% -299.46% -592.39% 350.27% 149.73% 110.60% 100.00%
EY 7.91 9.08 4.59 -7.76 -18.14 -24.55 -27.15 -
  QoQ % -12.89% 97.82% 159.15% 57.22% 26.11% 9.58% -
  Horiz. % -29.13% -33.44% -16.91% 28.58% 66.81% 90.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 0.76 0.96 0.37 0.67 0.81 0.81 15.13%
  QoQ % 31.58% -20.83% 159.46% -44.78% -17.28% 0.00% -
  Horiz. % 123.46% 93.83% 118.52% 45.68% 82.72% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers