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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,437 4,870 7,342 4,804 16,810 19,582 16,312 -19.50%
  YoY % -8.90% -33.67% 52.84% -71.42% -14.16% 20.05% -
  Horiz. % 27.20% 29.86% 45.01% 29.45% 103.06% 120.05% 100.00%
PBT 41 -5,666 -2,861 -3,650 346 10,385 24,108 -65.39%
  YoY % 100.73% -98.04% 21.62% -1,153.08% -96.66% -56.92% -
  Horiz. % 0.17% -23.51% -11.87% -15.14% 1.44% 43.08% 100.00%
Tax 0 -16 -10 0 1,182 -1,185 -48,216 -
  YoY % 0.00% -50.00% 0.00% 0.00% 199.78% 97.54% -
  Horiz. % -0.00% 0.03% 0.02% -0.00% -2.45% 2.46% 100.00%
NP 41 -5,682 -2,872 -3,650 1,529 9,200 -24,108 -
  YoY % 100.73% -97.86% 21.33% -338.71% -83.38% 138.16% -
  Horiz. % -0.17% 23.57% 11.91% 15.14% -6.34% -38.16% 100.00%
NP to SH 73 -5,682 -2,872 -3,650 1,529 9,200 -24,108 -
  YoY % 101.29% -97.86% 21.33% -338.71% -83.38% 138.16% -
  Horiz. % -0.30% 23.57% 11.91% 15.14% -6.34% -38.16% 100.00%
Tax Rate - % - % - % - % -341.15 % 11.41 % 200.00 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -3,089.92% -94.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -170.57% 5.70% 100.00%
Total Cost 4,396 10,553 10,214 8,454 15,281 10,382 40,420 -30.90%
  YoY % -58.34% 3.32% 20.82% -44.67% 47.18% -74.31% -
  Horiz. % 10.88% 26.11% 25.27% 20.92% 37.81% 25.69% 100.00%
Net Worth 22,140 22,960 14,499 17,000 10,000 14,499 1,004,499 -47.03%
  YoY % -3.57% 58.34% -14.71% 70.00% -31.03% -98.56% -
  Horiz. % 2.20% 2.29% 1.44% 1.69% 1.00% 1.44% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 22,140 22,960 14,499 17,000 10,000 14,499 1,004,499 -47.03%
  YoY % -3.57% 58.34% -14.71% 70.00% -31.03% -98.56% -
  Horiz. % 2.20% 2.29% 1.44% 1.69% 1.00% 1.44% 100.00%
NOSH 82,000 82,000 50,000 50,000 50,000 50,000 2,511,249 -43.45%
  YoY % 0.00% 64.00% 0.00% 0.00% 0.00% -98.01% -
  Horiz. % 3.27% 3.27% 1.99% 1.99% 1.99% 1.99% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.93 % -116.67 % -39.11 % -75.99 % 9.10 % 46.98 % -147.79 % -
  YoY % 100.80% -198.31% 48.53% -935.05% -80.63% 131.79% -
  Horiz. % -0.63% 78.94% 26.46% 51.42% -6.16% -31.79% 100.00%
ROE 0.33 % -24.75 % -19.81 % -21.47 % 15.29 % 63.45 % -2.40 % -
  YoY % 101.33% -24.94% 7.73% -240.42% -75.90% 2,743.75% -
  Horiz. % -13.75% 1,031.25% 825.42% 894.58% -637.08% -2,643.75% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.41 5.94 14.69 9.61 33.62 39.17 0.65 42.33%
  YoY % -8.92% -59.56% 52.86% -71.42% -14.17% 5,926.15% -
  Horiz. % 832.31% 913.85% 2,260.00% 1,478.46% 5,172.31% 6,026.15% 100.00%
EPS 0.09 -6.93 -5.75 -7.31 3.05 18.67 -0.96 -
  YoY % 101.30% -20.52% 21.34% -339.67% -83.66% 2,044.79% -
  Horiz. % -9.38% 721.88% 598.96% 761.46% -317.71% -1,944.79% 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 0.2700 0.2800 0.2900 0.3400 0.2000 0.2900 0.4000 -6.34%
  YoY % -3.57% -3.45% -14.71% 70.00% -31.03% -27.50% -
  Horiz. % 67.50% 70.00% 72.50% 85.00% 50.00% 72.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.41 5.94 8.95 5.86 20.50 23.88 19.89 -19.50%
  YoY % -8.92% -33.63% 52.73% -71.41% -14.15% 20.06% -
  Horiz. % 27.20% 29.86% 45.00% 29.46% 103.07% 120.06% 100.00%
EPS 0.09 -6.93 -3.50 -4.45 1.87 11.22 -29.40 -
  YoY % 101.30% -98.00% 21.35% -337.97% -83.33% 138.16% -
  Horiz. % -0.31% 23.57% 11.90% 15.14% -6.36% -38.16% 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 0.2700 0.2800 0.1768 0.2073 0.1220 0.1768 12.2500 -47.03%
  YoY % -3.57% 58.37% -14.71% 69.92% -31.00% -98.56% -
  Horiz. % 2.20% 2.29% 1.44% 1.69% 1.00% 1.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1500 0.3100 0.2250 0.2500 0.3200 0.2500 0.1600 -
P/RPS 2.77 5.22 1.53 2.60 0.95 0.64 24.63 -30.51%
  YoY % -46.93% 241.18% -41.15% 173.68% 48.44% -97.40% -
  Horiz. % 11.25% 21.19% 6.21% 10.56% 3.86% 2.60% 100.00%
P/EPS 167.73 -4.47 -3.92 -3.42 10.46 1.36 -16.67 -
  YoY % 3,852.35% -14.03% -14.62% -132.70% 669.12% 108.16% -
  Horiz. % -1,006.18% 26.81% 23.52% 20.52% -62.75% -8.16% 100.00%
EY 0.60 -22.36 -25.53 -29.21 9.56 73.60 -6.00 -
  YoY % 102.68% 12.42% 12.60% -405.54% -87.01% 1,326.67% -
  Horiz. % -10.00% 372.67% 425.50% 486.83% -159.33% -1,226.67% 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 0.56 1.11 0.78 0.74 1.60 0.86 0.40 5.77%
  YoY % -49.55% 42.31% 5.41% -53.75% 86.05% 115.00% -
  Horiz. % 140.00% 277.50% 195.00% 185.00% 400.00% 215.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 30/11/17 25/11/16 25/11/15 28/11/14 28/11/13 30/11/12 -
Price 0.1000 0.2900 0.2850 0.2750 0.3100 0.2300 0.1600 -
P/RPS 1.85 4.88 1.94 2.86 0.92 0.59 24.63 -35.03%
  YoY % -62.09% 151.55% -32.17% 210.87% 55.93% -97.60% -
  Horiz. % 7.51% 19.81% 7.88% 11.61% 3.74% 2.40% 100.00%
P/EPS 111.82 -4.18 -4.96 -3.77 10.14 1.25 -16.67 -
  YoY % 2,775.12% 15.73% -31.56% -137.18% 711.20% 107.50% -
  Horiz. % -670.79% 25.07% 29.75% 22.62% -60.83% -7.50% 100.00%
EY 0.89 -23.90 -20.15 -26.55 9.87 80.00 -6.00 -
  YoY % 103.72% -18.61% 24.11% -369.00% -87.66% 1,433.33% -
  Horiz. % -14.83% 398.33% 335.83% 442.50% -164.50% -1,333.33% 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 0.37 1.04 0.98 0.81 1.55 0.79 0.40 -1.29%
  YoY % -64.42% 6.12% 20.99% -47.74% 96.20% 97.50% -
  Horiz. % 92.50% 260.00% 245.00% 202.50% 387.50% 197.50% 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.
 


 

321  299  582  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.33-0.01 
 VELESTO 0.385+0.005 
 ISTONE 0.205-0.02 
 IFCAMSC 0.535+0.005 
Partners & Brokers