Highlights

[PINEPAC] YoY Quarter Result on 2018-09-30 [#1]

Stock [PINEPAC]: PINEHILL PACIFIC BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     29.59%    YoY -     -36.66%
Quarter Report


View:


Show?  YoY % Horiz. %

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 1,163 5,295 7,216 6,211 7,368 8,577 8,286 -27.90%
  YoY % -78.04% -26.62% 16.18% -15.70% -14.10% 3.51% -
  Horiz. % 14.04% 63.90% 87.09% 74.96% 88.92% 103.51% 100.00%
PBT 150,532 -7,900 -5,971 -7,441 4,643 -3,460 -17,909 -
  YoY % 2,005.47% -32.31% 19.76% -260.26% 234.19% 80.68% -
  Horiz. % -840.54% 44.11% 33.34% 41.55% -25.93% 19.32% 100.00%
Tax -36,870 0 0 0 -128 -125 -324 120.06%
  YoY % 0.00% 0.00% 0.00% 0.00% -2.40% 61.42% -
  Horiz. % 11,379.63% -0.00% -0.00% -0.00% 39.51% 38.58% 100.00%
NP 113,662 -7,900 -5,971 -7,441 4,515 -3,585 -18,233 -
  YoY % 1,538.76% -32.31% 19.76% -264.81% 225.94% 80.34% -
  Horiz. % -623.39% 43.33% 32.75% 40.81% -24.76% 19.66% 100.00%
NP to SH 107,347 -7,083 -5,183 -6,357 5,037 -3,187 -13,953 -
  YoY % 1,615.56% -36.66% 18.47% -226.21% 258.05% 77.16% -
  Horiz. % -769.35% 50.76% 37.15% 45.56% -36.10% 22.84% 100.00%
Tax Rate 24.49 % - % - % - % 2.76 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 887.32% 0.00% 0.00% 0.00% 100.00% - -
Total Cost -112,499 13,195 13,187 13,652 2,853 12,162 26,519 -
  YoY % -952.59% 0.06% -3.41% 378.51% -76.54% -54.14% -
  Horiz. % -424.22% 49.76% 49.73% 51.48% 10.76% 45.86% 100.00%
Net Worth 223,207 82,392 119,843 142,313 112,353 116,847 155,796 6.17%
  YoY % 170.91% -31.25% -15.79% 26.67% -3.85% -25.00% -
  Horiz. % 143.27% 52.88% 76.92% 91.35% 72.12% 75.00% 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 223,207 82,392 119,843 142,313 112,353 116,847 155,796 6.17%
  YoY % 170.91% -31.25% -15.79% 26.67% -3.85% -25.00% -
  Horiz. % 143.27% 52.88% 76.92% 91.35% 72.12% 75.00% 100.00%
NOSH 149,804 149,804 149,804 149,804 149,804 149,804 149,804 -
  YoY % 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9,773.17 % -149.20 % -82.75 % -119.80 % 61.28 % -41.80 % -220.05 % -
  YoY % 6,650.38% -80.30% 30.93% -295.50% 246.60% 81.00% -
  Horiz. % -4,441.34% 67.80% 37.61% 54.44% -27.85% 19.00% 100.00%
ROE 48.09 % -8.60 % -4.32 % -4.47 % 4.48 % -2.73 % -8.96 % -
  YoY % 659.19% -99.07% 3.36% -199.78% 264.10% 69.53% -
  Horiz. % -536.72% 95.98% 48.21% 49.89% -50.00% 30.47% 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 0.78 3.53 4.82 4.15 4.92 5.73 5.53 -27.84%
  YoY % -77.90% -26.76% 16.14% -15.65% -14.14% 3.62% -
  Horiz. % 14.10% 63.83% 87.16% 75.05% 88.97% 103.62% 100.00%
EPS 71.66 -4.73 -3.46 -4.24 3.36 -2.13 -9.31 -
  YoY % 1,615.01% -36.71% 18.40% -226.19% 257.75% 77.12% -
  Horiz. % -769.71% 50.81% 37.16% 45.54% -36.09% 22.88% 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 1.4900 0.5500 0.8000 0.9500 0.7500 0.7800 1.0400 6.17%
  YoY % 170.91% -31.25% -15.79% 26.67% -3.85% -25.00% -
  Horiz. % 143.27% 52.88% 76.92% 91.35% 72.12% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.78 3.53 4.82 4.15 4.92 5.73 5.53 -27.84%
  YoY % -77.90% -26.76% 16.14% -15.65% -14.14% 3.62% -
  Horiz. % 14.10% 63.83% 87.16% 75.05% 88.97% 103.62% 100.00%
EPS 71.66 -4.73 -3.46 -4.24 3.36 -2.13 -9.31 -
  YoY % 1,615.01% -36.71% 18.40% -226.19% 257.75% 77.12% -
  Horiz. % -769.71% 50.81% 37.16% 45.54% -36.09% 22.88% 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 1.4900 0.5500 0.8000 0.9500 0.7500 0.7800 1.0400 6.17%
  YoY % 170.91% -31.25% -15.79% 26.67% -3.85% -25.00% -
  Horiz. % 143.27% 52.88% 76.92% 91.35% 72.12% 75.00% 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 0.2750 0.4750 0.2200 0.2300 0.2700 0.4050 0.3350 -
P/RPS 35.42 13.44 4.57 5.55 5.49 7.07 6.06 34.20%
  YoY % 163.54% 194.09% -17.66% 1.09% -22.35% 16.67% -
  Horiz. % 584.49% 221.78% 75.41% 91.58% 90.59% 116.67% 100.00%
P/EPS 0.38 -10.05 -6.36 -5.42 8.03 -19.04 -3.60 -
  YoY % 103.78% -58.02% -17.34% -167.50% 142.17% -428.89% -
  Horiz. % -10.56% 279.17% 176.67% 150.56% -223.06% 528.89% 100.00%
EY 260.58 -9.95 -15.73 -18.45 12.45 -5.25 -27.80 -
  YoY % 2,718.89% 36.75% 14.74% -248.19% 337.14% 81.12% -
  Horiz. % -937.34% 35.79% 56.58% 66.37% -44.78% 18.88% 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 0.18 0.86 0.28 0.24 0.36 0.52 0.32 -9.14%
  YoY % -79.07% 207.14% 16.67% -33.33% -30.77% 62.50% -
  Horiz. % 56.25% 268.75% 87.50% 75.00% 112.50% 162.50% 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 25/11/19 28/11/18 29/11/17 30/11/16 27/11/15 26/11/14 21/11/13 -
Price 0.3100 0.3650 0.2000 0.2150 0.2600 0.3550 0.3500 -
P/RPS 39.93 10.33 4.15 5.19 5.29 6.20 6.33 35.91%
  YoY % 286.54% 148.92% -20.04% -1.89% -14.68% -2.05% -
  Horiz. % 630.81% 163.19% 65.56% 81.99% 83.57% 97.95% 100.00%
P/EPS 0.43 -7.72 -5.78 -5.07 7.73 -16.69 -3.76 -
  YoY % 105.57% -33.56% -14.00% -165.59% 146.32% -343.88% -
  Horiz. % -11.44% 205.32% 153.72% 134.84% -205.59% 443.88% 100.00%
EY 231.16 -12.95 -17.30 -19.74 12.93 -5.99 -26.61 -
  YoY % 1,885.02% 25.14% 12.36% -252.67% 315.86% 77.49% -
  Horiz. % -868.70% 48.67% 65.01% 74.18% -48.59% 22.51% 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 0.21 0.66 0.25 0.23 0.35 0.46 0.34 -7.71%
  YoY % -68.18% 164.00% 8.70% -34.29% -23.91% 35.29% -
  Horiz. % 61.76% 194.12% 73.53% 67.65% 102.94% 135.29% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers