Highlights

[PJBUMI] YoY TTM Result on 2017-09-30 [#3]

Stock [PJBUMI]: PJBUMI BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -37.08%    YoY -     -28.54%
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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers