[PJBUMI] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -60.77%
YoY- 125.27%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 29,916 29,775 29,753 26,529 23,331 21,272 18,399 38.23%
PBT 1,097 141 2,354 2,240 4,194 2,439 130 313.94%
Tax -716 -534 -1,406 -1,143 -1,398 -1,398 -526 22.80%
NP 381 -393 948 1,097 2,796 1,041 -396 -
-
NP to SH 381 -393 948 1,097 2,796 1,041 -396 -
-
Tax Rate 65.27% 378.72% 59.73% 51.03% 33.33% 57.32% 404.62% -
Total Cost 29,535 30,168 28,805 25,432 20,535 20,231 18,795 35.12%
-
Net Worth 27,500 26,044 27,028 24,986 27,036 25,837 26,597 2.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 27,500 26,044 27,028 24,986 27,036 25,837 26,597 2.24%
NOSH 50,000 50,084 50,052 49,972 50,068 49,687 51,150 -1.50%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.27% -1.32% 3.19% 4.14% 11.98% 4.89% -2.15% -
ROE 1.39% -1.51% 3.51% 4.39% 10.34% 4.03% -1.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 59.83 59.45 59.44 53.09 46.60 42.81 35.97 40.34%
EPS 0.76 -0.78 1.89 2.20 5.58 2.10 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.54 0.50 0.54 0.52 0.52 3.80%
Adjusted Per Share Value based on latest NOSH - 49,972
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.48 36.31 36.28 32.35 28.45 25.94 22.44 38.21%
EPS 0.46 -0.48 1.16 1.34 3.41 1.27 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3354 0.3176 0.3296 0.3047 0.3297 0.3151 0.3244 2.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.23 0.31 0.31 0.36 0.37 0.29 0.37 -
P/RPS 0.38 0.52 0.52 0.68 0.79 0.68 1.03 -48.52%
P/EPS 30.18 -39.51 16.37 16.40 6.63 13.84 -47.79 -
EY 3.31 -2.53 6.11 6.10 15.09 7.22 -2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.60 0.57 0.72 0.69 0.56 0.71 -29.50%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 21/07/10 26/05/10 25/02/10 17/11/09 20/08/09 28/05/09 -
Price 0.22 0.32 0.32 0.35 0.34 0.34 0.25 -
P/RPS 0.37 0.54 0.54 0.66 0.73 0.79 0.70 -34.60%
P/EPS 28.87 -40.78 16.90 15.94 6.09 16.23 -32.29 -
EY 3.46 -2.45 5.92 6.27 16.42 6.16 -3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.62 0.59 0.70 0.63 0.65 0.48 -11.43%

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