Highlights

[PJBUMI] YoY Annualized Quarter 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 -     108.17%    YoY -     101.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 17,906 11,578 4,437 4,870 7,342 4,804 16,810 1.06%
  YoY % 54.65% 160.94% -8.90% -33.67% 52.84% -71.42% -
  Horiz. % 106.52% 68.88% 26.40% 28.97% 43.68% 28.58% 100.00%
PBT 418 562 41 -5,666 -2,861 -3,650 346 3.19%
  YoY % -25.59% 1,261.30% 100.73% -98.04% 21.62% -1,153.08% -
  Horiz. % 120.77% 162.31% 11.92% -1,634.62% -825.39% -1,053.08% 100.00%
Tax 0 0 0 -16 -10 0 1,182 -
  YoY % 0.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -1.35% -0.90% 0.00% 100.00%
NP 418 562 41 -5,682 -2,872 -3,650 1,529 -19.40%
  YoY % -25.59% 1,261.30% 100.73% -97.86% 21.33% -338.71% -
  Horiz. % 27.38% 36.79% 2.70% -371.58% -187.79% -238.71% 100.00%
NP to SH 418 562 73 -5,682 -2,872 -3,650 1,529 -19.40%
  YoY % -25.59% 667.28% 101.29% -97.86% 21.33% -338.71% -
  Horiz. % 27.38% 36.79% 4.80% -371.58% -187.79% -238.71% 100.00%
Tax Rate - % - % - % - % - % - % -341.15 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 17,488 11,016 4,396 10,553 10,214 8,454 15,281 2.27%
  YoY % 58.75% 150.59% -58.34% 3.32% 20.82% -44.67% -
  Horiz. % 114.44% 72.09% 28.77% 69.06% 66.84% 55.33% 100.00%
Net Worth 23,136 22,140 22,140 22,960 14,499 17,000 10,000 14.99%
  YoY % 4.50% 0.00% -3.57% 58.34% -14.71% 70.00% -
  Horiz. % 231.37% 221.40% 221.40% 229.60% 145.00% 170.00% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 23,136 22,140 22,140 22,960 14,499 17,000 10,000 14.99%
  YoY % 4.50% 0.00% -3.57% 58.34% -14.71% 70.00% -
  Horiz. % 231.37% 221.40% 221.40% 229.60% 145.00% 170.00% 100.00%
NOSH 82,631 82,000 82,000 82,000 50,000 50,000 50,000 8.72%
  YoY % 0.77% 0.00% 0.00% 64.00% 0.00% 0.00% -
  Horiz. % 165.26% 164.00% 164.00% 164.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.34 % 4.86 % 0.93 % -116.67 % -39.11 % -75.99 % 9.10 % -20.24%
  YoY % -51.85% 422.58% 100.80% -198.31% 48.53% -935.05% -
  Horiz. % 25.71% 53.41% 10.22% -1,282.09% -429.78% -835.05% 100.00%
ROE 1.81 % 2.54 % 0.33 % -24.75 % -19.81 % -21.47 % 15.29 % -29.91%
  YoY % -28.74% 669.70% 101.33% -24.94% 7.73% -240.42% -
  Horiz. % 11.84% 16.61% 2.16% -161.87% -129.56% -140.42% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 21.67 14.12 5.41 5.94 14.69 9.61 33.62 -7.05%
  YoY % 53.47% 161.00% -8.92% -59.56% 52.86% -71.42% -
  Horiz. % 64.46% 42.00% 16.09% 17.67% 43.69% 28.58% 100.00%
EPS 0.51 0.68 0.09 -6.93 -5.75 -7.31 3.05 -25.76%
  YoY % -25.00% 655.56% 101.30% -20.52% 21.34% -339.67% -
  Horiz. % 16.72% 22.30% 2.95% -227.21% -188.52% -239.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2800 0.2700 0.2700 0.2800 0.2900 0.3400 0.2000 5.76%
  YoY % 3.70% 0.00% -3.57% -3.45% -14.71% 70.00% -
  Horiz. % 140.00% 135.00% 135.00% 140.00% 145.00% 170.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,333
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 20.27 13.11 5.02 5.51 8.31 5.44 19.03 1.06%
  YoY % 54.61% 161.16% -8.89% -33.69% 52.76% -71.41% -
  Horiz. % 106.52% 68.89% 26.38% 28.95% 43.67% 28.59% 100.00%
EPS 0.47 0.64 0.08 -6.43 -3.25 -4.13 1.73 -19.51%
  YoY % -26.56% 700.00% 101.24% -97.85% 21.31% -338.73% -
  Horiz. % 27.17% 36.99% 4.62% -371.68% -187.86% -238.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2619 0.2506 0.2506 0.2599 0.1642 0.1925 0.1132 14.99%
  YoY % 4.51% 0.00% -3.58% 58.28% -14.70% 70.05% -
  Horiz. % 231.36% 221.38% 221.38% 229.59% 145.05% 170.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.1650 0.1750 0.1500 0.3100 0.2250 0.2500 0.3200 -
P/RPS 0.76 1.24 2.77 5.22 1.53 2.60 0.95 -3.65%
  YoY % -38.71% -55.23% -46.93% 241.18% -41.15% 173.68% -
  Horiz. % 80.00% 130.53% 291.58% 549.47% 161.05% 273.68% 100.00%
P/EPS 32.57 25.50 167.73 -4.47 -3.92 -3.42 10.46 20.82%
  YoY % 27.73% -84.80% 3,852.35% -14.03% -14.62% -132.70% -
  Horiz. % 311.38% 243.79% 1,603.54% -42.73% -37.48% -32.70% 100.00%
EY 3.07 3.92 0.60 -22.36 -25.53 -29.21 9.56 -17.23%
  YoY % -21.68% 553.33% 102.68% 12.42% 12.60% -405.54% -
  Horiz. % 32.11% 41.00% 6.28% -233.89% -267.05% -305.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.65 0.56 1.11 0.78 0.74 1.60 -15.31%
  YoY % -9.23% 16.07% -49.55% 42.31% 5.41% -53.75% -
  Horiz. % 36.87% 40.62% 35.00% 69.38% 48.75% 46.25% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 28/11/19 29/11/18 30/11/17 25/11/16 25/11/15 28/11/14 -
Price 0.2050 0.2250 0.1000 0.2900 0.2850 0.2750 0.3100 -
P/RPS 0.95 1.59 1.85 4.88 1.94 2.86 0.92 0.54%
  YoY % -40.25% -14.05% -62.09% 151.55% -32.17% 210.87% -
  Horiz. % 103.26% 172.83% 201.09% 530.43% 210.87% 310.87% 100.00%
P/EPS 40.46 32.79 111.82 -4.18 -4.96 -3.77 10.14 25.91%
  YoY % 23.39% -70.68% 2,775.12% 15.73% -31.56% -137.18% -
  Horiz. % 399.01% 323.37% 1,102.76% -41.22% -48.92% -37.18% 100.00%
EY 2.47 3.05 0.89 -23.90 -20.15 -26.55 9.87 -20.60%
  YoY % -19.02% 242.70% 103.72% -18.61% 24.11% -369.00% -
  Horiz. % 25.03% 30.90% 9.02% -242.15% -204.15% -269.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.73 0.83 0.37 1.04 0.98 0.81 1.55 -11.78%
  YoY % -12.05% 124.32% -64.42% 6.12% 20.99% -47.74% -
  Horiz. % 47.10% 53.55% 23.87% 67.10% 63.23% 52.26% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS