Highlights

[PJBUMI] YoY TTM Result on 2016-09-30 [#3]

Stock [PJBUMI]: PJBUMI BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     11.36%    YoY -     -29.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 10,382 4,450 6,183 7,449 7,706 18,020 19,767 -10.17%
  YoY % 133.30% -28.03% -17.00% -3.34% -57.24% -8.84% -
  Horiz. % 52.52% 22.51% 31.28% 37.68% 38.98% 91.16% 100.00%
PBT 1,206 -703 -3,176 -2,753 -1,641 -2,372 6,414 -24.30%
  YoY % 271.55% 77.87% -15.37% -67.76% 30.82% -136.98% -
  Horiz. % 18.80% -10.96% -49.52% -42.92% -25.58% -36.98% 100.00%
Tax 194 0 -373 -8 -483 -108 -1,679 -
  YoY % 0.00% 0.00% -4,562.50% 98.34% -347.22% 93.57% -
  Horiz. % -11.55% -0.00% 22.22% 0.48% 28.77% 6.43% 100.00%
NP 1,400 -703 -3,549 -2,761 -2,124 -2,480 4,735 -18.37%
  YoY % 299.15% 80.19% -28.54% -29.99% 14.35% -152.38% -
  Horiz. % 29.57% -14.85% -74.95% -58.31% -44.86% -52.38% 100.00%
NP to SH 1,401 -636 -3,549 -2,761 -2,124 -2,480 4,735 -18.36%
  YoY % 320.28% 82.08% -28.54% -29.99% 14.35% -152.38% -
  Horiz. % 29.59% -13.43% -74.95% -58.31% -44.86% -52.38% 100.00%
Tax Rate -16.09 % - % - % - % - % - % 26.18 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -61.46% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 8,982 5,153 9,732 10,210 9,830 20,500 15,032 -8.22%
  YoY % 74.31% -47.05% -4.68% 3.87% -52.05% 36.38% -
  Horiz. % 59.75% 34.28% 64.74% 67.92% 65.39% 136.38% 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 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
30/09/19 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 13.48 % -15.80 % -57.40 % -37.07 % -27.56 % -13.76 % 23.95 % -9.13%
  YoY % 185.32% 72.47% -54.84% -34.51% -100.29% -157.45% -
  Horiz. % 56.28% -65.97% -239.67% -154.78% -115.07% -57.45% 100.00%
ROE 6.33 % -2.87 % -15.46 % -19.04 % -12.49 % -24.80 % 32.66 % -23.92%
  YoY % 320.56% 81.44% 18.80% -52.44% 49.64% -175.93% -
  Horiz. % 19.38% -8.79% -47.34% -58.30% -38.24% -75.93% 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 12.66 5.43 7.54 14.90 15.41 36.04 39.53 -17.28%
  YoY % 133.15% -27.98% -49.40% -3.31% -57.24% -8.83% -
  Horiz. % 32.03% 13.74% 19.07% 37.69% 38.98% 91.17% 100.00%
EPS 1.71 -0.78 -4.33 -5.52 -4.25 -4.96 9.47 -24.81%
  YoY % 319.23% 81.99% 21.56% -29.88% 14.31% -152.38% -
  Horiz. % 18.06% -8.24% -45.72% -58.29% -44.88% -52.38% 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 12.66 5.43 7.54 9.08 9.40 21.98 24.11 -10.18%
  YoY % 133.15% -27.98% -16.96% -3.40% -57.23% -8.83% -
  Horiz. % 52.51% 22.52% 31.27% 37.66% 38.99% 91.17% 100.00%
EPS 1.71 -0.78 -4.33 -3.37 -2.59 -3.02 5.77 -18.34%
  YoY % 319.23% 81.99% -28.49% -30.12% 14.24% -152.34% -
  Horiz. % 29.64% -13.52% -75.04% -58.41% -44.89% -52.34% 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 1.38 2.76 4.11 1.51 1.62 0.89 0.63 13.95%
  YoY % -50.00% -32.85% 172.19% -6.79% 82.02% 41.27% -
  Horiz. % 219.05% 438.10% 652.38% 239.68% 257.14% 141.27% 100.00%
P/EPS 10.24 -19.34 -7.16 -4.07 -5.89 -6.45 2.64 25.33%
  YoY % 152.95% -170.11% -75.92% 30.90% 8.68% -344.32% -
  Horiz. % 387.88% -732.58% -271.21% -154.17% -223.11% -244.32% 100.00%
EY 9.76 -5.17 -13.96 -24.54 -16.99 -15.50 37.88 -20.22%
  YoY % 288.78% 62.97% 43.11% -44.44% -9.61% -140.92% -
  Horiz. % 25.77% -13.65% -36.85% -64.78% -44.85% -40.92% 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 1.78 1.84 3.85 1.91 1.78 0.86 0.58 20.54%
  YoY % -3.26% -52.21% 101.57% 7.30% 106.98% 48.28% -
  Horiz. % 306.90% 317.24% 663.79% 329.31% 306.90% 148.28% 100.00%
P/EPS 13.17 -12.89 -6.70 -5.16 -6.47 -6.25 2.43 32.52%
  YoY % 202.17% -92.39% -29.84% 20.25% -3.52% -357.20% -
  Horiz. % 541.98% -530.45% -275.72% -212.35% -266.26% -257.20% 100.00%
EY 7.59 -7.76 -14.92 -19.38 -15.45 -16.00 41.17 -24.55%
  YoY % 197.81% 47.99% 23.01% -25.44% 3.44% -138.86% -
  Horiz. % 18.44% -18.85% -36.24% -47.07% -37.53% -38.86% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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