[PJBUMI] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -19.86%
YoY- -2.51%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 70,628 82,709 80,009 75,308 79,789 59,313 67,839 2.70%
PBT 5,524 13,389 11,065 12,088 14,207 6,547 10,338 -34.02%
Tax -2,396 -3,413 -3,166 -3,971 -4,079 -2,167 -3,164 -16.84%
NP 3,128 9,976 7,899 8,117 10,128 4,380 7,174 -42.35%
-
NP to SH 3,128 9,976 7,899 8,117 10,128 4,380 7,174 -42.35%
-
Tax Rate 43.37% 25.49% 28.61% 32.85% 28.71% 33.10% 30.61% -
Total Cost 67,500 72,733 72,110 67,191 69,661 54,933 60,665 7.34%
-
Net Worth 69,539 8,113,300 83,523 72,324 77,416 6,877,400 43,142 37.27%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 69,539 8,113,300 83,523 72,324 77,416 6,877,400 43,142 37.27%
NOSH 45,749 5,135,000 54,950 49,200 51,269 5,020,000 43,142 3.97%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.43% 12.06% 9.87% 10.78% 12.69% 7.38% 10.58% -
ROE 4.50% 0.12% 9.46% 11.22% 13.08% 0.06% 16.63% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 154.38 1.61 145.60 153.07 155.63 1.18 157.24 -1.21%
EPS 6.84 0.19 14.37 16.50 19.75 0.09 16.63 -44.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.58 1.52 1.47 1.51 1.37 1.00 32.03%
Adjusted Per Share Value based on latest NOSH - 49,200
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 86.48 101.28 97.97 92.21 97.70 72.63 83.07 2.70%
EPS 3.83 12.22 9.67 9.94 12.40 5.36 8.78 -42.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8515 99.3465 1.0227 0.8856 0.948 84.2131 0.5283 37.26%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 1.37 1.31 1.43 2.66 2.65 2.63 0.00 -
P/RPS 0.89 81.33 0.98 1.74 1.70 222.59 0.00 -
P/EPS 20.04 674.30 9.95 16.12 13.41 3,014.29 0.00 -
EY 4.99 0.15 10.05 6.20 7.45 0.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 0.94 1.81 1.75 1.92 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 28/05/04 - - - -
Price 1.62 1.24 1.47 1.88 0.00 0.00 0.00 -
P/RPS 1.05 76.99 1.01 1.23 0.00 0.00 0.00 -
P/EPS 23.69 638.27 10.23 11.40 0.00 0.00 0.00 -
EY 4.22 0.16 9.78 8.78 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.78 0.97 1.28 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