[PJBUMI] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -2.69%
YoY- 10.11%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 68,974 70,628 82,709 80,009 75,308 79,789 59,313 10.57%
PBT 5,097 5,524 13,389 11,065 12,088 14,207 6,547 -15.35%
Tax -2,515 -2,396 -3,413 -3,166 -3,971 -4,079 -2,167 10.42%
NP 2,582 3,128 9,976 7,899 8,117 10,128 4,380 -29.67%
-
NP to SH 2,582 3,128 9,976 7,899 8,117 10,128 4,380 -29.67%
-
Tax Rate 49.34% 43.37% 25.49% 28.61% 32.85% 28.71% 33.10% -
Total Cost 66,392 67,500 72,733 72,110 67,191 69,661 54,933 13.45%
-
Net Worth 72,906 69,539 8,113,300 83,523 72,324 77,416 6,877,400 -95.16%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 72,906 69,539 8,113,300 83,523 72,324 77,416 6,877,400 -95.16%
NOSH 50,280 45,749 5,135,000 54,950 49,200 51,269 5,020,000 -95.34%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.74% 4.43% 12.06% 9.87% 10.78% 12.69% 7.38% -
ROE 3.54% 4.50% 0.12% 9.46% 11.22% 13.08% 0.06% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 137.18 154.38 1.61 145.60 153.07 155.63 1.18 2275.10%
EPS 5.14 6.84 0.19 14.37 16.50 19.75 0.09 1379.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.52 1.58 1.52 1.47 1.51 1.37 3.85%
Adjusted Per Share Value based on latest NOSH - 54,950
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 84.46 86.48 101.28 97.97 92.21 97.70 72.63 10.57%
EPS 3.16 3.83 12.22 9.67 9.94 12.40 5.36 -29.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8927 0.8515 99.3465 1.0227 0.8856 0.948 84.2131 -95.16%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.39 1.37 1.31 1.43 2.66 2.65 2.63 -
P/RPS 1.01 0.89 81.33 0.98 1.74 1.70 222.59 -97.25%
P/EPS 27.07 20.04 674.30 9.95 16.12 13.41 3,014.29 -95.66%
EY 3.69 4.99 0.15 10.05 6.20 7.45 0.03 2366.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.90 0.83 0.94 1.81 1.75 1.92 -36.97%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 29/11/04 27/08/04 28/05/04 - - -
Price 0.96 1.62 1.24 1.47 1.88 0.00 0.00 -
P/RPS 0.70 1.05 76.99 1.01 1.23 0.00 0.00 -
P/EPS 18.69 23.69 638.27 10.23 11.40 0.00 0.00 -
EY 5.35 4.22 0.16 9.78 8.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.07 0.78 0.97 1.28 0.00 0.00 -

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 ⃤ & 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