Highlights

[PJBUMI] YoY TTM Result on 2018-09-30 [#3]

Stock [PJBUMI]: PJBUMI BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     75.57%    YoY -     82.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 17,377 10,382 4,450 6,183 7,449 7,706 18,020 -0.60%
  YoY % 67.38% 133.30% -28.03% -17.00% -3.34% -57.24% -
  Horiz. % 96.43% 57.61% 24.69% 34.31% 41.34% 42.76% 100.00%
PBT 475 1,206 -703 -3,176 -2,753 -1,641 -2,372 -
  YoY % -60.61% 271.55% 77.87% -15.37% -67.76% 30.82% -
  Horiz. % -20.03% -50.84% 29.64% 133.90% 116.06% 69.18% 100.00%
Tax 0 194 0 -373 -8 -483 -108 -
  YoY % 0.00% 0.00% 0.00% -4,562.50% 98.34% -347.22% -
  Horiz. % -0.00% -179.63% -0.00% 345.37% 7.41% 447.22% 100.00%
NP 475 1,400 -703 -3,549 -2,761 -2,124 -2,480 -
  YoY % -66.07% 299.15% 80.19% -28.54% -29.99% 14.35% -
  Horiz. % -19.15% -56.45% 28.35% 143.10% 111.33% 85.65% 100.00%
NP to SH 476 1,401 -636 -3,549 -2,761 -2,124 -2,480 -
  YoY % -66.02% 320.28% 82.08% -28.54% -29.99% 14.35% -
  Horiz. % -19.19% -56.49% 25.65% 143.10% 111.33% 85.65% 100.00%
Tax Rate - % -16.09 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 16,902 8,982 5,153 9,732 10,210 9,830 20,500 -3.16%
  YoY % 88.18% 74.31% -47.05% -4.68% 3.87% -52.05% -
  Horiz. % 82.45% 43.81% 25.14% 47.47% 49.80% 47.95% 100.00%
Net Worth 24,733 22,140 22,140 22,960 14,499 17,000 10,000 16.28%
  YoY % 11.71% 0.00% -3.57% 58.34% -14.71% 70.00% -
  Horiz. % 247.33% 221.40% 221.40% 229.60% 145.00% 170.00% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 24,733 22,140 22,140 22,960 14,499 17,000 10,000 16.28%
  YoY % 11.71% 0.00% -3.57% 58.34% -14.71% 70.00% -
  Horiz. % 247.33% 221.40% 221.40% 229.60% 145.00% 170.00% 100.00%
NOSH 88,333 82,000 82,000 82,000 50,000 50,000 50,000 9.94%
  YoY % 7.72% 0.00% 0.00% 64.00% 0.00% 0.00% -
  Horiz. % 176.67% 164.00% 164.00% 164.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.73 % 13.48 % -15.80 % -57.40 % -37.07 % -27.56 % -13.76 % -
  YoY % -79.75% 185.32% 72.47% -54.84% -34.51% -100.29% -
  Horiz. % -19.84% -97.97% 114.83% 417.15% 269.40% 200.29% 100.00%
ROE 1.92 % 6.33 % -2.87 % -15.46 % -19.04 % -12.49 % -24.80 % -
  YoY % -69.67% 320.56% 81.44% 18.80% -52.44% 49.64% -
  Horiz. % -7.74% -25.52% 11.57% 62.34% 76.77% 50.36% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 19.67 12.66 5.43 7.54 14.90 15.41 36.04 -9.59%
  YoY % 55.37% 133.15% -27.98% -49.40% -3.31% -57.24% -
  Horiz. % 54.58% 35.13% 15.07% 20.92% 41.34% 42.76% 100.00%
EPS 0.54 1.71 -0.78 -4.33 -5.52 -4.25 -4.96 -
  YoY % -68.42% 319.23% 81.99% 21.56% -29.88% 14.31% -
  Horiz. % -10.89% -34.48% 15.73% 87.30% 111.29% 85.69% 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 0.2700 0.2700 0.2800 0.2900 0.3400 0.2000 5.76%
  YoY % 3.70% 0.00% -3.57% -3.45% -14.71% 70.00% -
  Horiz. % 140.00% 135.00% 135.00% 140.00% 145.00% 170.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,333
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 19.67 11.75 5.04 7.00 8.43 8.72 20.40 -0.60%
  YoY % 67.40% 133.13% -28.00% -16.96% -3.33% -57.25% -
  Horiz. % 96.42% 57.60% 24.71% 34.31% 41.32% 42.75% 100.00%
EPS 0.54 1.59 -0.72 -4.02 -3.13 -2.40 -2.81 -
  YoY % -66.04% 320.83% 82.09% -28.43% -30.42% 14.59% -
  Horiz. % -19.22% -56.58% 25.62% 143.06% 111.39% 85.41% 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 0.2506 0.2506 0.2599 0.1642 0.1925 0.1132 16.28%
  YoY % 11.73% 0.00% -3.58% 58.28% -14.70% 70.05% -
  Horiz. % 247.35% 221.38% 221.38% 229.59% 145.05% 170.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.1650 0.1750 0.1500 0.3100 0.2250 0.2500 0.3200 -
P/RPS 0.84 1.38 2.76 4.11 1.51 1.62 0.89 -0.96%
  YoY % -39.13% -50.00% -32.85% 172.19% -6.79% 82.02% -
  Horiz. % 94.38% 155.06% 310.11% 461.80% 169.66% 182.02% 100.00%
P/EPS 30.62 10.24 -19.34 -7.16 -4.07 -5.89 -6.45 -
  YoY % 199.02% 152.95% -170.11% -75.92% 30.90% 8.68% -
  Horiz. % -474.73% -158.76% 299.84% 111.01% 63.10% 91.32% 100.00%
EY 3.27 9.76 -5.17 -13.96 -24.54 -16.99 -15.50 -
  YoY % -66.50% 288.78% 62.97% 43.11% -44.44% -9.61% -
  Horiz. % -21.10% -62.97% 33.35% 90.06% 158.32% 109.61% 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 0.59 0.65 0.56 1.11 0.78 0.74 1.60 -15.31%
  YoY % -9.23% 16.07% -49.55% 42.31% 5.41% -53.75% -
  Horiz. % 36.87% 40.62% 35.00% 69.38% 48.75% 46.25% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 28/11/19 29/11/18 30/11/17 25/11/16 25/11/15 28/11/14 -
Price 0.2050 0.2250 0.1000 0.2900 0.2850 0.2750 0.3100 -
P/RPS 1.04 1.78 1.84 3.85 1.91 1.78 0.86 3.22%
  YoY % -41.57% -3.26% -52.21% 101.57% 7.30% 106.98% -
  Horiz. % 120.93% 206.98% 213.95% 447.67% 222.09% 206.98% 100.00%
P/EPS 38.04 13.17 -12.89 -6.70 -5.16 -6.47 -6.25 -
  YoY % 188.84% 202.17% -92.39% -29.84% 20.25% -3.52% -
  Horiz. % -608.64% -210.72% 206.24% 107.20% 82.56% 103.52% 100.00%
EY 2.63 7.59 -7.76 -14.92 -19.38 -15.45 -16.00 -
  YoY % -65.35% 197.81% 47.99% 23.01% -25.44% 3.44% -
  Horiz. % -16.44% -47.44% 48.50% 93.25% 121.12% 96.56% 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 0.73 0.83 0.37 1.04 0.98 0.81 1.55 -11.78%
  YoY % -12.05% 124.32% -64.42% 6.12% 20.99% -47.74% -
  Horiz. % 47.10% 53.55% 23.87% 67.10% 63.23% 52.26% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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