[PJBUMI] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 131.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 82,709 80,009 75,308 79,789 59,313 67,839 74,973 6.74%
PBT 13,389 11,065 12,088 14,207 6,547 10,338 11,938 7.92%
Tax -3,413 -3,166 -3,971 -4,079 -2,167 -3,164 -3,612 -3.69%
NP 9,976 7,899 8,117 10,128 4,380 7,174 8,326 12.77%
-
NP to SH 9,976 7,899 8,117 10,128 4,380 7,174 8,326 12.77%
-
Tax Rate 25.49% 28.61% 32.85% 28.71% 33.10% 30.61% 30.26% -
Total Cost 72,733 72,110 67,191 69,661 54,933 60,665 66,647 5.98%
-
Net Worth 8,113,300 83,523 72,324 77,416 6,877,400 43,142 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 8,113,300 83,523 72,324 77,416 6,877,400 43,142 0 -
NOSH 5,135,000 54,950 49,200 51,269 5,020,000 43,142 13,099 5198.39%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.06% 9.87% 10.78% 12.69% 7.38% 10.58% 11.11% -
ROE 0.12% 9.46% 11.22% 13.08% 0.06% 16.63% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.61 145.60 153.07 155.63 1.18 157.24 572.31 -97.98%
EPS 0.19 14.37 16.50 19.75 0.09 16.63 63.56 -97.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.52 1.47 1.51 1.37 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 51,269
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 101.28 97.97 92.21 97.70 72.63 83.07 91.80 6.75%
EPS 12.22 9.67 9.94 12.40 5.36 8.78 10.20 12.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 99.3465 1.0227 0.8856 0.948 84.2131 0.5283 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 1.31 1.43 2.66 2.65 2.63 0.00 0.00 -
P/RPS 81.33 0.98 1.74 1.70 222.59 0.00 0.00 -
P/EPS 674.30 9.95 16.12 13.41 3,014.29 0.00 0.00 -
EY 0.15 10.05 6.20 7.45 0.03 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.94 1.81 1.75 1.92 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 28/05/04 - - - - -
Price 1.24 1.47 1.88 0.00 0.00 0.00 0.00 -
P/RPS 76.99 1.01 1.23 0.00 0.00 0.00 0.00 -
P/EPS 638.27 10.23 11.40 0.00 0.00 0.00 0.00 -
EY 0.16 9.78 8.78 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.97 1.28 0.00 0.00 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