Highlights

[PJBUMI] YoY TTM Result on 2014-09-30 [#3]

Stock [PJBUMI]: PJBUMI BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -86.89%    YoY -     -152.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 6,183 7,449 7,706 18,020 19,767 17,685 27,250 -21.88%
  YoY % -17.00% -3.34% -57.24% -8.84% 11.77% -35.10% -
  Horiz. % 22.69% 27.34% 28.28% 66.13% 72.54% 64.90% 100.00%
PBT -3,176 -2,753 -1,641 -2,372 6,414 -18,070 1,762 -
  YoY % -15.37% -67.76% 30.82% -136.98% 135.50% -1,125.54% -
  Horiz. % -180.25% -156.24% -93.13% -134.62% 364.02% -1,025.54% 100.00%
Tax -373 -8 -483 -108 -1,679 -275 161 -
  YoY % -4,562.50% 98.34% -347.22% 93.57% -510.55% -270.81% -
  Horiz. % -231.68% -4.97% -300.00% -67.08% -1,042.86% -170.81% 100.00%
NP -3,549 -2,761 -2,124 -2,480 4,735 -18,345 1,923 -
  YoY % -28.54% -29.99% 14.35% -152.38% 125.81% -1,053.98% -
  Horiz. % -184.56% -143.58% -110.45% -128.97% 246.23% -953.98% 100.00%
NP to SH -3,549 -2,761 -2,124 -2,480 4,735 -18,345 1,923 -
  YoY % -28.54% -29.99% 14.35% -152.38% 125.81% -1,053.98% -
  Horiz. % -184.56% -143.58% -110.45% -128.97% 246.23% -953.98% 100.00%
Tax Rate - % - % - % - % 26.18 % - % -9.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -286.43% 0.00% 100.00%
Total Cost 9,732 10,210 9,830 20,500 15,032 36,030 25,327 -14.72%
  YoY % -4.68% 3.87% -52.05% 36.38% -58.28% 42.26% -
  Horiz. % 38.43% 40.31% 38.81% 80.94% 59.35% 142.26% 100.00%
Net Worth 22,960 14,499 17,000 10,000 14,499 1,003,055 0 -
  YoY % 58.34% -14.71% 70.00% -31.03% -98.55% 0.00% -
  Horiz. % 2.29% 1.45% 1.69% 1.00% 1.45% 100.00% -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 22,960 14,499 17,000 10,000 14,499 1,003,055 0 -
  YoY % 58.34% -14.71% 70.00% -31.03% -98.55% 0.00% -
  Horiz. % 2.29% 1.45% 1.69% 1.00% 1.45% 100.00% -
NOSH 82,000 50,000 50,000 50,000 50,000 2,507,638 50,645 8.35%
  YoY % 64.00% 0.00% 0.00% 0.00% -98.01% 4,851.39% -
  Horiz. % 161.91% 98.73% 98.73% 98.73% 98.73% 4,951.39% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -57.40 % -37.07 % -27.56 % -13.76 % 23.95 % -103.73 % 7.06 % -
  YoY % -54.84% -34.51% -100.29% -157.45% 123.09% -1,569.26% -
  Horiz. % -813.03% -525.07% -390.37% -194.90% 339.24% -1,469.26% 100.00%
ROE -15.46 % -19.04 % -12.49 % -24.80 % 32.66 % -1.83 % - % -
  YoY % 18.80% -52.44% 49.64% -175.93% 1,884.70% 0.00% -
  Horiz. % 844.81% 1,040.44% 682.51% 1,355.19% -1,784.70% 100.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.54 14.90 15.41 36.04 39.53 0.71 53.81 -27.91%
  YoY % -49.40% -3.31% -57.24% -8.83% 5,467.61% -98.68% -
  Horiz. % 14.01% 27.69% 28.64% 66.98% 73.46% 1.32% 100.00%
EPS -4.33 -5.52 -4.25 -4.96 9.47 -0.73 3.80 -
  YoY % 21.56% -29.88% 14.31% -152.38% 1,397.26% -119.21% -
  Horiz. % -113.95% -145.26% -111.84% -130.53% 249.21% -19.21% 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 0.2800 0.2900 0.3400 0.2000 0.2900 0.4000 0.0000 -
  YoY % -3.45% -14.71% 70.00% -31.03% -27.50% 0.00% -
  Horiz. % 70.00% 72.50% 85.00% 50.00% 72.50% 100.00% -
Adjusted Per Share Value based on latest NOSH - 82,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.54 9.08 9.40 21.98 24.11 21.57 33.23 -21.88%
  YoY % -16.96% -3.40% -57.23% -8.83% 11.78% -35.09% -
  Horiz. % 22.69% 27.32% 28.29% 66.15% 72.55% 64.91% 100.00%
EPS -4.33 -3.37 -2.59 -3.02 5.77 -22.37 2.35 -
  YoY % -28.49% -30.12% 14.24% -152.34% 125.79% -1,051.92% -
  Horiz. % -184.26% -143.40% -110.21% -128.51% 245.53% -951.91% 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 0.2800 0.1768 0.2073 0.1220 0.1768 12.2324 0.0000 -
  YoY % 58.37% -14.71% 69.92% -31.00% -98.55% 0.00% -
  Horiz. % 2.29% 1.45% 1.69% 1.00% 1.45% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.3100 0.2250 0.2500 0.3200 0.2500 0.1600 0.1900 -
P/RPS 4.11 1.51 1.62 0.89 0.63 22.69 0.35 50.71%
  YoY % 172.19% -6.79% 82.02% 41.27% -97.22% 6,382.86% -
  Horiz. % 1,174.29% 431.43% 462.86% 254.29% 180.00% 6,482.86% 100.00%
P/EPS -7.16 -4.07 -5.89 -6.45 2.64 -21.87 5.00 -
  YoY % -75.92% 30.90% 8.68% -344.32% 112.07% -537.40% -
  Horiz. % -143.20% -81.40% -117.80% -129.00% 52.80% -437.40% 100.00%
EY -13.96 -24.54 -16.99 -15.50 37.88 -4.57 19.98 -
  YoY % 43.11% -44.44% -9.61% -140.92% 928.88% -122.87% -
  Horiz. % -69.87% -122.82% -85.04% -77.58% 189.59% -22.87% 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 1.11 0.78 0.74 1.60 0.86 0.40 0.00 -
  YoY % 42.31% 5.41% -53.75% 86.05% 115.00% 0.00% -
  Horiz. % 277.50% 195.00% 185.00% 400.00% 215.00% 100.00% -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 25/11/16 25/11/15 28/11/14 28/11/13 30/11/12 23/11/11 -
Price 0.2900 0.2850 0.2750 0.3100 0.2300 0.1600 0.2000 -
P/RPS 3.85 1.91 1.78 0.86 0.58 22.69 0.37 47.70%
  YoY % 101.57% 7.30% 106.98% 48.28% -97.44% 6,032.43% -
  Horiz. % 1,040.54% 516.22% 481.08% 232.43% 156.76% 6,132.43% 100.00%
P/EPS -6.70 -5.16 -6.47 -6.25 2.43 -21.87 5.27 -
  YoY % -29.84% 20.25% -3.52% -357.20% 111.11% -514.99% -
  Horiz. % -127.13% -97.91% -122.77% -118.60% 46.11% -414.99% 100.00%
EY -14.92 -19.38 -15.45 -16.00 41.17 -4.57 18.99 -
  YoY % 23.01% -25.44% 3.44% -138.86% 1,000.88% -124.07% -
  Horiz. % -78.57% -102.05% -81.36% -84.25% 216.80% -24.07% 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 1.04 0.98 0.81 1.55 0.79 0.40 0.00 -
  YoY % 6.12% 20.99% -47.74% 96.20% 97.50% 0.00% -
  Horiz. % 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers