[PJBUMI] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -13.58%
YoY- 339.39%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 31,945 29,916 29,775 29,753 26,529 23,331 21,272 31.04%
PBT 4,893 1,097 141 2,354 2,240 4,194 2,439 58.86%
Tax -253 -716 -534 -1,406 -1,143 -1,398 -1,398 -67.90%
NP 4,640 381 -393 948 1,097 2,796 1,041 170.10%
-
NP to SH 4,640 381 -393 948 1,097 2,796 1,041 170.10%
-
Tax Rate 5.17% 65.27% 378.72% 59.73% 51.03% 33.33% 57.32% -
Total Cost 27,305 29,535 30,168 28,805 25,432 20,535 20,231 22.06%
-
Net Worth 29,022 27,500 26,044 27,028 24,986 27,036 25,837 8.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 29,022 27,500 26,044 27,028 24,986 27,036 25,837 8.03%
NOSH 50,038 50,000 50,084 50,052 49,972 50,068 49,687 0.46%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.52% 1.27% -1.32% 3.19% 4.14% 11.98% 4.89% -
ROE 15.99% 1.39% -1.51% 3.51% 4.39% 10.34% 4.03% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 63.84 59.83 59.45 59.44 53.09 46.60 42.81 30.43%
EPS 9.27 0.76 -0.78 1.89 2.20 5.58 2.10 168.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.52 0.54 0.50 0.54 0.52 7.53%
Adjusted Per Share Value based on latest NOSH - 50,052
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.96 36.48 36.31 36.28 32.35 28.45 25.94 31.05%
EPS 5.66 0.46 -0.48 1.16 1.34 3.41 1.27 170.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3539 0.3354 0.3176 0.3296 0.3047 0.3297 0.3151 8.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.21 0.23 0.31 0.31 0.36 0.37 0.29 -
P/RPS 0.33 0.38 0.52 0.52 0.68 0.79 0.68 -38.16%
P/EPS 2.26 30.18 -39.51 16.37 16.40 6.63 13.84 -70.02%
EY 44.16 3.31 -2.53 6.11 6.10 15.09 7.22 233.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.60 0.57 0.72 0.69 0.56 -25.45%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 21/07/10 26/05/10 25/02/10 17/11/09 20/08/09 -
Price 0.21 0.22 0.32 0.32 0.35 0.34 0.34 -
P/RPS 0.33 0.37 0.54 0.54 0.66 0.73 0.79 -44.03%
P/EPS 2.26 28.87 -40.78 16.90 15.94 6.09 16.23 -73.03%
EY 44.16 3.46 -2.45 5.92 6.27 16.42 6.16 270.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.62 0.59 0.70 0.63 0.65 -32.48%

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