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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 5,295 7,216 6,211 7,368 8,577 8,286 11,661 -12.32%
  YoY % -26.62% 16.18% -15.70% -14.10% 3.51% -28.94% -
  Horiz. % 45.41% 61.88% 53.26% 63.18% 73.55% 71.06% 100.00%
PBT -7,900 -5,971 -7,441 4,643 -3,460 -17,909 -3,456 14.77%
  YoY % -32.31% 19.76% -260.26% 234.19% 80.68% -418.20% -
  Horiz. % 228.59% 172.77% 215.31% -134.35% 100.12% 518.20% 100.00%
Tax 0 0 0 -128 -125 -324 -1,165 -
  YoY % 0.00% 0.00% 0.00% -2.40% 61.42% 72.19% -
  Horiz. % -0.00% -0.00% -0.00% 10.99% 10.73% 27.81% 100.00%
NP -7,900 -5,971 -7,441 4,515 -3,585 -18,233 -4,621 9.34%
  YoY % -32.31% 19.76% -264.81% 225.94% 80.34% -294.57% -
  Horiz. % 170.96% 129.21% 161.03% -97.71% 77.58% 394.57% 100.00%
NP to SH -7,083 -5,183 -6,357 5,037 -3,187 -13,953 -2,262 20.94%
  YoY % -36.66% 18.47% -226.21% 258.05% 77.16% -516.84% -
  Horiz. % 313.13% 229.13% 281.03% -222.68% 140.89% 616.84% 100.00%
Tax Rate - % - % - % 2.76 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 13,195 13,187 13,652 2,853 12,162 26,519 16,282 -3.44%
  YoY % 0.06% -3.41% 378.51% -76.54% -54.14% 62.87% -
  Horiz. % 81.04% 80.99% 83.85% 17.52% 74.70% 162.87% 100.00%
Net Worth 82,392 119,843 142,313 112,353 116,847 155,796 112,353 -5.04%
  YoY % -31.25% -15.79% 26.67% -3.85% -25.00% 38.67% -
  Horiz. % 73.33% 106.67% 126.67% 100.00% 104.00% 138.67% 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 82,392 119,843 142,313 112,353 116,847 155,796 112,353 -5.04%
  YoY % -31.25% -15.79% 26.67% -3.85% -25.00% 38.67% -
  Horiz. % 73.33% 106.67% 126.67% 100.00% 104.00% 138.67% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -149.20 % -82.75 % -119.80 % 61.28 % -41.80 % -220.05 % -39.63 % 24.71%
  YoY % -80.30% 30.93% -295.50% 246.60% 81.00% -455.26% -
  Horiz. % 376.48% 208.81% 302.30% -154.63% 105.48% 555.26% 100.00%
ROE -8.60 % -4.32 % -4.47 % 4.48 % -2.73 % -8.96 % -2.01 % 27.40%
  YoY % -99.07% 3.36% -199.78% 264.10% 69.53% -345.77% -
  Horiz. % 427.86% 214.93% 222.39% -222.89% 135.82% 445.77% 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 3.53 4.82 4.15 4.92 5.73 5.53 7.78 -12.34%
  YoY % -26.76% 16.14% -15.65% -14.14% 3.62% -28.92% -
  Horiz. % 45.37% 61.95% 53.34% 63.24% 73.65% 71.08% 100.00%
EPS -4.73 -3.46 -4.24 3.36 -2.13 -9.31 -1.51 20.95%
  YoY % -36.71% 18.40% -226.19% 257.75% 77.12% -516.56% -
  Horiz. % 313.25% 229.14% 280.79% -222.52% 141.06% 616.56% 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 0.5500 0.8000 0.9500 0.7500 0.7800 1.0400 0.7500 -5.04%
  YoY % -31.25% -15.79% 26.67% -3.85% -25.00% 38.67% -
  Horiz. % 73.33% 106.67% 126.67% 100.00% 104.00% 138.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 149,855
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.53 4.82 4.15 4.92 5.73 5.53 7.78 -12.34%
  YoY % -26.76% 16.14% -15.65% -14.14% 3.62% -28.92% -
  Horiz. % 45.37% 61.95% 53.34% 63.24% 73.65% 71.08% 100.00%
EPS -4.73 -3.46 -4.24 3.36 -2.13 -9.31 -1.51 20.95%
  YoY % -36.71% 18.40% -226.19% 257.75% 77.12% -516.56% -
  Horiz. % 313.25% 229.14% 280.79% -222.52% 141.06% 616.56% 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 0.5500 0.8000 0.9500 0.7500 0.7800 1.0400 0.7500 -5.04%
  YoY % -31.25% -15.79% 26.67% -3.85% -25.00% 38.67% -
  Horiz. % 73.33% 106.67% 126.67% 100.00% 104.00% 138.67% 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 0.4750 0.2200 0.2300 0.2700 0.4050 0.3350 0.3800 -
P/RPS 13.44 4.57 5.55 5.49 7.07 6.06 4.88 18.38%
  YoY % 194.09% -17.66% 1.09% -22.35% 16.67% 24.18% -
  Horiz. % 275.41% 93.65% 113.73% 112.50% 144.88% 124.18% 100.00%
P/EPS -10.05 -6.36 -5.42 8.03 -19.04 -3.60 -25.17 -14.18%
  YoY % -58.02% -17.34% -167.50% 142.17% -428.89% 85.70% -
  Horiz. % 39.93% 25.27% 21.53% -31.90% 75.65% 14.30% 100.00%
EY -9.95 -15.73 -18.45 12.45 -5.25 -27.80 -3.97 16.54%
  YoY % 36.75% 14.74% -248.19% 337.14% 81.12% -600.25% -
  Horiz. % 250.63% 396.22% 464.74% -313.60% 132.24% 700.25% 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 0.86 0.28 0.24 0.36 0.52 0.32 0.51 9.09%
  YoY % 207.14% 16.67% -33.33% -30.77% 62.50% -37.25% -
  Horiz. % 168.63% 54.90% 47.06% 70.59% 101.96% 62.75% 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 28/11/18 29/11/17 30/11/16 27/11/15 26/11/14 21/11/13 26/11/12 -
Price 0.3650 0.2000 0.2150 0.2600 0.3550 0.3500 0.4000 -
P/RPS 10.33 4.15 5.19 5.29 6.20 6.33 5.14 12.33%
  YoY % 148.92% -20.04% -1.89% -14.68% -2.05% 23.15% -
  Horiz. % 200.97% 80.74% 100.97% 102.92% 120.62% 123.15% 100.00%
P/EPS -7.72 -5.78 -5.07 7.73 -16.69 -3.76 -26.49 -18.57%
  YoY % -33.56% -14.00% -165.59% 146.32% -343.88% 85.81% -
  Horiz. % 29.14% 21.82% 19.14% -29.18% 63.00% 14.19% 100.00%
EY -12.95 -17.30 -19.74 12.93 -5.99 -26.61 -3.77 22.82%
  YoY % 25.14% 12.36% -252.67% 315.86% 77.49% -605.84% -
  Horiz. % 343.50% 458.89% 523.61% -342.97% 158.89% 705.84% 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 0.66 0.25 0.23 0.35 0.46 0.34 0.53 3.72%
  YoY % 164.00% 8.70% -34.29% -23.91% 35.29% -35.85% -
  Horiz. % 124.53% 47.17% 43.40% 66.04% 86.79% 64.15% 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