[PJBUMI] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 196.95%
YoY- -86.37%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 29,248 30,266 31,945 29,916 29,775 29,753 26,529 6.74%
PBT 3,261 3,066 4,893 1,097 141 2,354 2,240 28.53%
Tax 10 10 -253 -716 -534 -1,406 -1,143 -
NP 3,271 3,076 4,640 381 -393 948 1,097 107.57%
-
NP to SH 3,271 3,076 4,640 381 -393 948 1,097 107.57%
-
Tax Rate -0.31% -0.33% 5.17% 65.27% 378.72% 59.73% 51.03% -
Total Cost 25,977 27,190 27,305 29,535 30,168 28,805 25,432 1.42%
-
Net Worth 28,056 28,826 29,022 27,500 26,044 27,028 24,986 8.05%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 28,056 28,826 29,022 27,500 26,044 27,028 24,986 8.05%
NOSH 50,101 49,701 50,038 50,000 50,084 50,052 49,972 0.17%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.18% 10.16% 14.52% 1.27% -1.32% 3.19% 4.14% -
ROE 11.66% 10.67% 15.99% 1.39% -1.51% 3.51% 4.39% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 58.38 60.90 63.84 59.83 59.45 59.44 53.09 6.55%
EPS 6.53 6.19 9.27 0.76 -0.78 1.89 2.20 106.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.58 0.58 0.55 0.52 0.54 0.50 7.87%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 35.67 36.91 38.96 36.48 36.31 36.28 32.35 6.74%
EPS 3.99 3.75 5.66 0.46 -0.48 1.16 1.34 107.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3422 0.3515 0.3539 0.3354 0.3176 0.3296 0.3047 8.06%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.18 0.23 0.21 0.23 0.31 0.31 0.36 -
P/RPS 0.31 0.38 0.33 0.38 0.52 0.52 0.68 -40.85%
P/EPS 2.76 3.72 2.26 30.18 -39.51 16.37 16.40 -69.61%
EY 36.27 26.91 44.16 3.31 -2.53 6.11 6.10 229.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.36 0.42 0.60 0.57 0.72 -41.84%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 30/05/11 28/02/11 23/11/10 21/07/10 26/05/10 25/02/10 -
Price 0.20 0.20 0.21 0.22 0.32 0.32 0.35 -
P/RPS 0.34 0.33 0.33 0.37 0.54 0.54 0.66 -35.81%
P/EPS 3.06 3.23 2.26 28.87 -40.78 16.90 15.94 -66.82%
EY 32.64 30.94 44.16 3.46 -2.45 5.92 6.27 201.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.36 0.40 0.62 0.59 0.70 -35.88%

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