Highlights

[PERMAJU] YoY Quarter Result on 2018-09-30 [#3]

Stock [PERMAJU]: PERMAJU INDUSTRIES BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     206.66%    YoY -     139.21%
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 27,046 18,494 16,374 31,601 38,589 36,394 55,288 -11.23%
  YoY % 46.24% 12.95% -48.19% -18.11% 6.03% -34.17% -
  Horiz. % 48.92% 33.45% 29.62% 57.16% 69.80% 65.83% 100.00%
PBT 582 -2,304 -1,232 846 -2,085 -2,985 -1,211 -
  YoY % 125.26% -87.01% -245.63% 140.58% 30.15% -146.49% -
  Horiz. % -48.06% 190.26% 101.73% -69.86% 172.17% 246.49% 100.00%
Tax 20 20 5 -431 -21 0 -4 -
  YoY % 0.00% 300.00% 101.16% -1,952.38% 0.00% 0.00% -
  Horiz. % -500.00% -500.00% -125.00% 10,775.00% 525.00% -0.00% 100.00%
NP 602 -2,284 -1,227 415 -2,106 -2,985 -1,215 -
  YoY % 126.36% -86.15% -395.66% 119.71% 29.45% -145.68% -
  Horiz. % -49.55% 187.98% 100.99% -34.16% 173.33% 245.68% 100.00%
NP to SH 801 -2,043 -1,077 43 -2,575 -2,849 -1,124 -
  YoY % 139.21% -89.69% -2,604.65% 101.67% 9.62% -153.47% -
  Horiz. % -71.26% 181.76% 95.82% -3.83% 229.09% 253.47% 100.00%
Tax Rate -3.44 % - % - % 50.95 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -6.75% 0.00% 0.00% 100.00% - - -
Total Cost 26,444 20,778 17,601 31,186 40,695 39,379 56,503 -11.88%
  YoY % 27.27% 18.05% -43.56% -23.37% 3.34% -30.31% -
  Horiz. % 46.80% 36.77% 31.15% 55.19% 72.02% 69.69% 100.00%
Net Worth 131,083 140,446 132,956 163,400 147,409 151,821 162,979 -3.56%
  YoY % -6.67% 5.63% -18.63% 10.85% -2.91% -6.85% -
  Horiz. % 80.43% 86.17% 81.58% 100.26% 90.45% 93.15% 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 131,083 140,446 132,956 163,400 147,409 151,821 162,979 -3.56%
  YoY % -6.67% 5.63% -18.63% 10.85% -2.91% -6.85% -
  Horiz. % 80.43% 86.17% 81.58% 100.26% 90.45% 93.15% 100.00%
NOSH 187,262 187,262 187,262 215,000 186,594 187,434 187,333 -0.01%
  YoY % 0.00% 0.00% -12.90% 15.22% -0.45% 0.05% -
  Horiz. % 99.96% 99.96% 99.96% 114.77% 99.61% 100.05% 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 2.23 % -12.35 % -7.49 % 1.31 % -5.46 % -8.20 % -2.20 % -
  YoY % 118.06% -64.89% -671.76% 123.99% 33.41% -272.73% -
  Horiz. % -101.36% 561.36% 340.45% -59.55% 248.18% 372.73% 100.00%
ROE 0.61 % -1.45 % -0.81 % 0.03 % -1.75 % -1.88 % -0.69 % -
  YoY % 142.07% -79.01% -2,800.00% 101.71% 6.91% -172.46% -
  Horiz. % -88.41% 210.14% 117.39% -4.35% 253.62% 272.46% 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 14.44 9.88 8.74 14.70 20.68 19.42 29.51 -11.23%
  YoY % 46.15% 13.04% -40.54% -28.92% 6.49% -34.19% -
  Horiz. % 48.93% 33.48% 29.62% 49.81% 70.08% 65.81% 100.00%
EPS 0.43 -1.09 -0.58 0.02 -1.38 -1.52 -0.60 -
  YoY % 139.45% -87.93% -3,000.00% 101.45% 9.21% -153.33% -
  Horiz. % -71.67% 181.67% 96.67% -3.33% 230.00% 253.33% 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 0.7000 0.7500 0.7100 0.7600 0.7900 0.8100 0.8700 -3.56%
  YoY % -6.67% 5.63% -6.58% -3.80% -2.47% -6.90% -
  Horiz. % 80.46% 86.21% 81.61% 87.36% 90.80% 93.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,916
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.80 9.44 8.36 16.13 19.69 18.57 28.22 -11.23%
  YoY % 46.19% 12.92% -48.17% -18.08% 6.03% -34.20% -
  Horiz. % 48.90% 33.45% 29.62% 57.16% 69.77% 65.80% 100.00%
EPS 0.41 -1.04 -0.55 0.02 -1.31 -1.45 -0.57 -
  YoY % 139.42% -89.09% -2,850.00% 101.53% 9.66% -154.39% -
  Horiz. % -71.93% 182.46% 96.49% -3.51% 229.82% 254.39% 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 0.6690 0.7168 0.6786 0.8340 0.7523 0.7749 0.8318 -3.56%
  YoY % -6.67% 5.63% -18.63% 10.86% -2.92% -6.84% -
  Horiz. % 80.43% 86.17% 81.58% 100.26% 90.44% 93.16% 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 0.2450 0.3300 0.1500 0.1650 0.2950 0.3350 0.4600 -
P/RPS 1.70 3.34 1.72 1.12 1.43 1.73 1.56 1.44%
  YoY % -49.10% 94.19% 53.57% -21.68% -17.34% 10.90% -
  Horiz. % 108.97% 214.10% 110.26% 71.79% 91.67% 110.90% 100.00%
P/EPS 57.28 -30.25 -26.08 825.00 -21.38 -22.04 -76.67 -
  YoY % 289.36% -15.99% -103.16% 3,958.75% 2.99% 71.25% -
  Horiz. % -74.71% 39.45% 34.02% -1,076.04% 27.89% 28.75% 100.00%
EY 1.75 -3.31 -3.83 0.12 -4.68 -4.54 -1.30 -
  YoY % 152.87% 13.58% -3,291.67% 102.56% -3.08% -249.23% -
  Horiz. % -134.62% 254.62% 294.62% -9.23% 360.00% 349.23% 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 0.35 0.44 0.21 0.22 0.37 0.41 0.53 -6.68%
  YoY % -20.45% 109.52% -4.55% -40.54% -9.76% -22.64% -
  Horiz. % 66.04% 83.02% 39.62% 41.51% 69.81% 77.36% 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 30/11/18 21/11/17 25/11/16 20/11/15 20/11/14 27/11/13 23/11/12 -
Price 0.4000 0.2750 0.1450 0.1750 0.2600 0.3350 0.4100 -
P/RPS 2.77 2.78 1.66 1.19 1.26 1.73 1.39 12.17%
  YoY % -0.36% 67.47% 39.50% -5.56% -27.17% 24.46% -
  Horiz. % 199.28% 200.00% 119.42% 85.61% 90.65% 124.46% 100.00%
P/EPS 93.51 -25.21 -25.21 875.00 -18.84 -22.04 -68.33 -
  YoY % 470.92% 0.00% -102.88% 4,744.37% 14.52% 67.74% -
  Horiz. % -136.85% 36.89% 36.89% -1,280.55% 27.57% 32.26% 100.00%
EY 1.07 -3.97 -3.97 0.11 -5.31 -4.54 -1.46 -
  YoY % 126.95% 0.00% -3,709.09% 102.07% -16.96% -210.96% -
  Horiz. % -73.29% 271.92% 271.92% -7.53% 363.70% 310.96% 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 0.57 0.37 0.20 0.23 0.33 0.41 0.47 3.27%
  YoY % 54.05% 85.00% -13.04% -30.30% -19.51% -12.77% -
  Horiz. % 121.28% 78.72% 42.55% 48.94% 70.21% 87.23% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers