Highlights

[PNEPCB] YoY Annualized Quarter Result on 2017-12-31 [#3]

Stock [PNEPCB]: PNE PCB BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -2.12%    YoY -     -13.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 94,229 105,137 88,934 74,992 51,528 59,640 69,749 4.73%
  YoY % -10.37% 18.22% 18.59% 45.54% -13.60% -14.49% -
  Horiz. % 135.10% 150.74% 127.51% 107.52% 73.88% 85.51% 100.00%
PBT -2,368 3,567 2,006 1,130 -3,798 -3,488 1,126 -
  YoY % -166.38% 77.78% 77.48% 129.76% -8.91% -409.59% -
  Horiz. % -210.18% 316.64% 178.11% 100.36% -337.16% -309.59% 100.00%
Tax -30 -60 -125 -24 -46 1,673 416 -
  YoY % 49.61% 51.44% -422.22% 48.57% -102.79% 302.24% -
  Horiz. % -7.37% -14.63% -30.13% -5.77% -11.22% 402.24% 100.00%
NP -2,398 3,506 1,881 1,106 -3,845 -1,814 1,542 -
  YoY % -168.40% 86.39% 70.00% 128.78% -111.90% -217.63% -
  Horiz. % -155.49% 227.31% 121.95% 71.74% -249.27% -117.63% 100.00%
NP to SH -2,398 3,506 1,881 1,106 -3,845 -1,814 1,542 -
  YoY % -168.40% 86.39% 70.00% 128.78% -111.90% -217.63% -
  Horiz. % -155.49% 227.31% 121.95% 71.74% -249.27% -117.63% 100.00%
Tax Rate - % 1.71 % 6.25 % 2.12 % - % - % -36.92 % -
  YoY % 0.00% -72.64% 194.81% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -4.63% -16.93% -5.74% 0.00% 0.00% 100.00%
Total Cost 96,627 101,630 87,053 73,885 55,373 61,454 68,206 5.50%
  YoY % -4.92% 16.75% 17.82% 33.43% -9.90% -9.90% -
  Horiz. % 141.67% 149.00% 127.63% 108.33% 81.18% 90.10% 100.00%
Net Worth 67,063 69,693 65,748 65,091 58,516 53,913 56,543 2.66%
  YoY % -3.77% 6.00% 1.01% 11.24% 8.54% -4.65% -
  Horiz. % 118.60% 123.26% 116.28% 115.12% 103.49% 95.35% 100.00%
Dividend
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - 876 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 67,063 69,693 65,748 65,091 58,516 53,913 56,543 2.66%
  YoY % -3.77% 6.00% 1.01% 11.24% 8.54% -4.65% -
  Horiz. % 118.60% 123.26% 116.28% 115.12% 103.49% 95.35% 100.00%
NOSH 131,497 131,497 131,497 65,748 65,748 65,748 65,748 11.24%
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -2.55 % 3.34 % 2.12 % 1.48 % -7.46 % -3.04 % 2.21 % -
  YoY % -176.35% 57.55% 43.24% 119.84% -145.39% -237.56% -
  Horiz. % -115.38% 151.13% 95.93% 66.97% -337.56% -137.56% 100.00%
ROE -3.58 % 5.03 % 2.86 % 1.70 % -6.57 % -3.37 % 2.73 % -
  YoY % -171.17% 75.87% 68.24% 125.88% -94.96% -223.44% -
  Horiz. % -131.14% 184.25% 104.76% 62.27% -240.66% -123.44% 100.00%
Per Share
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 71.66 79.95 67.63 114.06 78.37 90.71 106.09 -5.85%
  YoY % -10.37% 18.22% -40.71% 45.54% -13.60% -14.50% -
  Horiz. % 67.55% 75.36% 63.75% 107.51% 73.87% 85.50% 100.00%
EPS 1.83 2.67 1.84 1.68 -5.85 -5.48 1.65 1.60%
  YoY % -31.46% 45.11% 9.52% 128.72% -6.75% -432.12% -
  Horiz. % 110.91% 161.82% 111.52% 101.82% -354.55% -332.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5100 0.5300 0.5000 0.9900 0.8900 0.8200 0.8600 -7.72%
  YoY % -3.77% 6.00% -49.49% 11.24% 8.54% -4.65% -
  Horiz. % 59.30% 61.63% 58.14% 115.12% 103.49% 95.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,086
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 71.66 79.95 67.63 57.03 39.19 45.35 53.04 4.73%
  YoY % -10.37% 18.22% 18.59% 45.52% -13.58% -14.50% -
  Horiz. % 135.11% 150.74% 127.51% 107.52% 73.89% 85.50% 100.00%
EPS 1.83 2.67 1.84 0.84 -2.92 -1.38 1.17 7.12%
  YoY % -31.46% 45.11% 119.05% 128.77% -111.59% -217.95% -
  Horiz. % 156.41% 228.21% 157.26% 71.79% -249.57% -117.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5100 0.5300 0.5000 0.4950 0.4450 0.4100 0.4300 2.66%
  YoY % -3.77% 6.00% 1.01% 11.24% 8.54% -4.65% -
  Horiz. % 118.60% 123.26% 116.28% 115.12% 103.49% 95.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.5700 0.5200 0.4950 1.0400 1.0400 0.3000 0.3700 -
P/RPS 0.80 0.65 0.73 0.91 1.33 0.33 0.35 13.55%
  YoY % 23.08% -10.96% -19.78% -31.58% 303.03% -5.71% -
  Horiz. % 228.57% 185.71% 208.57% 260.00% 380.00% 94.29% 100.00%
P/EPS -31.25 19.50 34.60 61.79 -17.78 -10.87 15.77 -
  YoY % -260.26% -43.64% -44.00% 447.53% -63.57% -168.93% -
  Horiz. % -198.16% 123.65% 219.40% 391.82% -112.75% -68.93% 100.00%
EY -3.20 5.13 2.89 1.62 -5.62 -9.20 6.34 -
  YoY % -162.38% 77.51% 78.40% 128.83% 38.91% -245.11% -
  Horiz. % -50.47% 80.91% 45.58% 25.55% -88.64% -145.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.44 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.12 0.98 0.99 1.05 1.17 0.37 0.43 15.85%
  YoY % 14.29% -1.01% -5.71% -10.26% 216.22% -13.95% -
  Horiz. % 260.47% 227.91% 230.23% 244.19% 272.09% 86.05% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/02/19 28/05/18 30/08/16 28/08/15 20/08/14 27/08/13 29/08/12 -
Price 0.5350 0.5250 0.5050 1.0500 1.0300 0.2800 0.3100 -
P/RPS 0.75 0.66 0.75 0.92 1.31 0.31 0.29 15.72%
  YoY % 13.64% -12.00% -18.48% -29.77% 322.58% 6.90% -
  Horiz. % 258.62% 227.59% 258.62% 317.24% 451.72% 106.90% 100.00%
P/EPS -29.33 19.69 35.30 62.38 -17.61 -10.14 13.21 -
  YoY % -248.96% -44.22% -43.41% 454.23% -73.67% -176.76% -
  Horiz. % -222.03% 149.05% 267.22% 472.22% -133.31% -76.76% 100.00%
EY -3.41 5.08 2.83 1.60 -5.68 -9.86 7.57 -
  YoY % -167.13% 79.51% 76.87% 128.17% 42.39% -230.25% -
  Horiz. % -45.05% 67.11% 37.38% 21.14% -75.03% -130.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.76 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.05 0.99 1.01 1.06 1.16 0.34 0.36 17.88%
  YoY % 6.06% -1.98% -4.72% -8.62% 241.18% -5.56% -
  Horiz. % 291.67% 275.00% 280.56% 294.44% 322.22% 94.44% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers