Highlights

[PJBUMI] YoY Cumulative 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 -     112.25%    YoY -     101.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 8,684 3,328 3,653 5,507 3,603 12,608 14,687 -8.38%
  YoY % 160.94% -8.90% -33.67% 52.84% -71.42% -14.16% -
  Horiz. % 59.13% 22.66% 24.87% 37.50% 24.53% 85.84% 100.00%
PBT 422 31 -4,250 -2,146 -2,738 260 7,789 -38.47%
  YoY % 1,261.29% 100.73% -98.04% 21.62% -1,153.08% -96.66% -
  Horiz. % 5.42% 0.40% -54.56% -27.55% -35.15% 3.34% 100.00%
Tax 0 0 -12 -8 0 887 -889 -
  YoY % 0.00% 0.00% -50.00% 0.00% 0.00% 199.78% -
  Horiz. % -0.00% -0.00% 1.35% 0.90% -0.00% -99.78% 100.00%
NP 422 31 -4,262 -2,154 -2,738 1,147 6,900 -37.22%
  YoY % 1,261.29% 100.73% -97.86% 21.33% -338.71% -83.38% -
  Horiz. % 6.12% 0.45% -61.77% -31.22% -39.68% 16.62% 100.00%
NP to SH 422 55 -4,262 -2,154 -2,738 1,147 6,900 -37.22%
  YoY % 667.27% 101.29% -97.86% 21.33% -338.71% -83.38% -
  Horiz. % 6.12% 0.80% -61.77% -31.22% -39.68% 16.62% 100.00%
Tax Rate - % - % - % - % - % -341.15 % 11.41 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -3,089.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -2,989.92% 100.00%
Total Cost 8,262 3,297 7,915 7,661 6,341 11,461 7,787 0.99%
  YoY % 150.59% -58.34% 3.32% 20.82% -44.67% 47.18% -
  Horiz. % 106.10% 42.34% 101.64% 98.38% 81.43% 147.18% 100.00%
Net Worth 22,140 22,140 22,960 14,499 17,000 10,000 14,499 7.31%
  YoY % 0.00% -3.57% 58.34% -14.71% 70.00% -31.03% -
  Horiz. % 152.69% 152.69% 158.34% 100.00% 117.24% 68.97% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 22,140 22,140 22,960 14,499 17,000 10,000 14,499 7.31%
  YoY % 0.00% -3.57% 58.34% -14.71% 70.00% -31.03% -
  Horiz. % 152.69% 152.69% 158.34% 100.00% 117.24% 68.97% 100.00%
NOSH 82,000 82,000 82,000 50,000 50,000 50,000 50,000 8.59%
  YoY % 0.00% 0.00% 64.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.00% 164.00% 164.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.86 % 0.93 % -116.67 % -39.11 % -75.99 % 9.10 % 46.98 % -31.47%
  YoY % 422.58% 100.80% -198.31% 48.53% -935.05% -80.63% -
  Horiz. % 10.34% 1.98% -248.34% -83.25% -161.75% 19.37% 100.00%
ROE 1.91 % 0.25 % -18.56 % -14.86 % -16.11 % 11.47 % 47.59 % -41.47%
  YoY % 664.00% 101.35% -24.90% 7.76% -240.45% -75.90% -
  Horiz. % 4.01% 0.53% -39.00% -31.23% -33.85% 24.10% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 10.59 4.06 4.45 11.01 7.21 25.22 29.37 -15.63%
  YoY % 160.84% -8.76% -59.58% 52.70% -71.41% -14.13% -
  Horiz. % 36.06% 13.82% 15.15% 37.49% 24.55% 85.87% 100.00%
EPS 0.51 0.07 -5.20 -4.31 -5.48 2.29 14.00 -42.41%
  YoY % 628.57% 101.35% -20.65% 21.35% -339.30% -83.64% -
  Horiz. % 3.64% 0.50% -37.14% -30.79% -39.14% 16.36% 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 0.2700 0.2800 0.2900 0.3400 0.2000 0.2900 -1.18%
  YoY % 0.00% -3.57% -3.45% -14.71% 70.00% -31.03% -
  Horiz. % 93.10% 93.10% 96.55% 100.00% 117.24% 68.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 10.59 4.06 4.45 6.72 4.39 15.38 17.91 -8.38%
  YoY % 160.84% -8.76% -33.78% 53.08% -71.46% -14.13% -
  Horiz. % 59.13% 22.67% 24.85% 37.52% 24.51% 85.87% 100.00%
EPS 0.51 0.07 -5.20 -2.63 -3.34 1.40 8.41 -37.31%
  YoY % 628.57% 101.35% -97.72% 21.26% -338.57% -83.35% -
  Horiz. % 6.06% 0.83% -61.83% -31.27% -39.71% 16.65% 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 0.2700 0.2800 0.1768 0.2073 0.1220 0.1768 7.31%
  YoY % 0.00% -3.57% 58.37% -14.71% 69.92% -31.00% -
  Horiz. % 152.71% 152.71% 158.37% 100.00% 117.25% 69.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1750 0.1500 0.3100 0.2250 0.2500 0.3200 0.2500 -
P/RPS 1.65 3.70 6.96 2.04 3.47 1.27 0.85 11.68%
  YoY % -55.41% -46.84% 241.18% -41.21% 173.23% 49.41% -
  Horiz. % 194.12% 435.29% 818.82% 240.00% 408.24% 149.41% 100.00%
P/EPS 34.00 223.64 -5.96 -5.22 -4.57 13.95 1.81 63.01%
  YoY % -84.80% 3,852.35% -14.18% -14.22% -132.76% 670.72% -
  Horiz. % 1,878.45% 12,355.80% -329.28% -288.40% -252.49% 770.72% 100.00%
EY 2.94 0.45 -16.77 -19.15 -21.90 7.17 55.20 -38.65%
  YoY % 553.33% 102.68% 12.43% 12.56% -405.44% -87.01% -
  Horiz. % 5.33% 0.82% -30.38% -34.69% -39.67% 12.99% 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 0.65 0.56 1.11 0.78 0.74 1.60 0.86 -4.56%
  YoY % 16.07% -49.55% 42.31% 5.41% -53.75% 86.05% -
  Horiz. % 75.58% 65.12% 129.07% 90.70% 86.05% 186.05% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 30/11/17 25/11/16 25/11/15 28/11/14 28/11/13 -
Price 0.2250 0.1000 0.2900 0.2850 0.2750 0.3100 0.2300 -
P/RPS 2.12 2.46 6.51 2.59 3.82 1.23 0.78 18.12%
  YoY % -13.82% -62.21% 151.35% -32.20% 210.57% 57.69% -
  Horiz. % 271.79% 315.38% 834.62% 332.05% 489.74% 157.69% 100.00%
P/EPS 43.72 149.09 -5.58 -6.62 -5.02 13.51 1.67 72.27%
  YoY % -70.68% 2,771.86% 15.71% -31.87% -137.16% 708.98% -
  Horiz. % 2,617.96% 8,927.54% -334.13% -396.41% -300.60% 808.98% 100.00%
EY 2.29 0.67 -17.92 -15.12 -19.91 7.40 60.00 -41.96%
  YoY % 241.79% 103.74% -18.52% 24.06% -369.05% -87.67% -
  Horiz. % 3.82% 1.12% -29.87% -25.20% -33.18% 12.33% 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 0.83 0.37 1.04 0.98 0.81 1.55 0.79 0.83%
  YoY % 124.32% -64.42% 6.12% 20.99% -47.74% 96.20% -
  Horiz. % 105.06% 46.84% 131.65% 124.05% 102.53% 196.20% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

193  714  602  953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 PHB 0.030.00 
 VIVOCOM 0.865-0.355 
 SAPNRG 0.115-0.005 
 PA 0.145-0.005 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.2750.00 
 XOX 0.11-0.005 

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