[PJBUMI] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1117.85%
YoY- 322.97%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 27,250 29,248 30,266 31,945 29,916 29,775 29,753 -5.68%
PBT 1,762 3,261 3,066 4,893 1,097 141 2,354 -17.54%
Tax 161 10 10 -253 -716 -534 -1,406 -
NP 1,923 3,271 3,076 4,640 381 -393 948 60.17%
-
NP to SH 1,923 3,271 3,076 4,640 381 -393 948 60.17%
-
Tax Rate -9.14% -0.31% -0.33% 5.17% 65.27% 378.72% 59.73% -
Total Cost 25,327 25,977 27,190 27,305 29,535 30,168 28,805 -8.21%
-
Net Worth 0 28,056 28,826 29,022 27,500 26,044 27,028 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 28,056 28,826 29,022 27,500 26,044 27,028 -
NOSH 50,645 50,101 49,701 50,038 50,000 50,084 50,052 0.78%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.06% 11.18% 10.16% 14.52% 1.27% -1.32% 3.19% -
ROE 0.00% 11.66% 10.67% 15.99% 1.39% -1.51% 3.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.81 58.38 60.90 63.84 59.83 59.45 59.44 -6.41%
EPS 3.80 6.53 6.19 9.27 0.76 -0.78 1.89 59.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.56 0.58 0.58 0.55 0.52 0.54 -
Adjusted Per Share Value based on latest NOSH - 50,038
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.23 35.67 36.91 38.96 36.48 36.31 36.28 -5.68%
EPS 2.35 3.99 3.75 5.66 0.46 -0.48 1.16 60.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3422 0.3515 0.3539 0.3354 0.3176 0.3296 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.19 0.18 0.23 0.21 0.23 0.31 0.31 -
P/RPS 0.35 0.31 0.38 0.33 0.38 0.52 0.52 -23.17%
P/EPS 5.00 2.76 3.72 2.26 30.18 -39.51 16.37 -54.61%
EY 19.98 36.27 26.91 44.16 3.31 -2.53 6.11 120.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.32 0.40 0.36 0.42 0.60 0.57 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 19/08/11 30/05/11 28/02/11 23/11/10 21/07/10 26/05/10 -
Price 0.20 0.20 0.20 0.21 0.22 0.32 0.32 -
P/RPS 0.37 0.34 0.33 0.33 0.37 0.54 0.54 -22.26%
P/EPS 5.27 3.06 3.23 2.26 28.87 -40.78 16.90 -53.98%
EY 18.99 32.64 30.94 44.16 3.46 -2.45 5.92 117.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.36 0.34 0.36 0.40 0.62 0.59 -

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