[PJBUMI] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 75.49%
YoY- -7.28%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 29,043 22,331 14,618 7,473 26,601 18,943 11,371 86.53%
PBT 3,537 2,666 978 2,160 2,216 3,808 3,077 9.70%
Tax -254 -446 -263 -263 -1,135 -872 -872 -55.95%
NP 3,283 2,220 715 1,897 1,081 2,936 2,205 30.29%
-
NP to SH 3,283 2,220 715 1,897 1,081 2,936 2,205 30.29%
-
Tax Rate 7.18% 16.73% 26.89% 12.18% 51.22% 22.90% 28.34% -
Total Cost 25,760 20,111 13,903 5,576 25,520 16,007 9,166 98.77%
-
Net Worth 28,999 27,500 25,999 27,028 25,045 27,009 25,999 7.53%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 28,999 27,500 25,999 27,028 25,045 27,009 25,999 7.53%
NOSH 49,999 49,999 50,000 50,052 50,091 50,017 50,000 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.30% 9.94% 4.89% 25.38% 4.06% 15.50% 19.39% -
ROE 11.32% 8.07% 2.75% 7.02% 4.32% 10.87% 8.48% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 58.09 44.66 29.24 14.93 53.11 37.87 22.74 86.55%
EPS 6.57 4.44 1.43 3.79 2.16 5.87 4.41 30.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.52 0.54 0.50 0.54 0.52 7.53%
Adjusted Per Share Value based on latest NOSH - 50,052
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 35.42 27.23 17.83 9.11 32.44 23.10 13.87 86.51%
EPS 4.00 2.71 0.87 2.31 1.32 3.58 2.69 30.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3537 0.3354 0.3171 0.3296 0.3054 0.3294 0.3171 7.53%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.21 0.23 0.31 0.31 0.36 0.37 0.29 -
P/RPS 0.36 0.51 1.06 2.08 0.68 0.98 1.28 -56.97%
P/EPS 3.20 5.18 21.68 8.18 16.68 6.30 6.58 -38.07%
EY 31.27 19.30 4.61 12.23 5.99 15.86 15.21 61.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.60 0.57 0.72 0.69 0.56 -25.45%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 21/07/10 26/05/10 25/02/10 17/11/09 20/08/09 -
Price 0.21 0.22 0.32 0.32 0.35 0.34 0.34 -
P/RPS 0.36 0.49 1.09 2.14 0.66 0.90 1.50 -61.27%
P/EPS 3.20 4.95 22.38 8.44 16.22 5.79 7.71 -44.26%
EY 31.27 20.18 4.47 11.84 6.17 17.26 12.97 79.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.62 0.59 0.70 0.63 0.65 -32.48%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment