[PJBUMI] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 32.87%
YoY- 57.71%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 5,025 4,776 8,037 5,567 16,712 20,098 17,313 -18.62%
PBT 48 -5,184 -1,154 -3,552 1,353 5,399 -19,457 -
Tax 194 -12 -292 133 498 -2,233 -790 -
NP 242 -5,196 -1,446 -3,419 1,851 3,166 -20,247 -
-
NP to SH 267 -5,094 -1,446 -3,419 1,851 3,166 -20,247 -
-
Tax Rate -404.17% - - - -36.81% 41.36% - -
Total Cost 4,783 9,972 9,483 8,986 14,861 16,932 37,560 -29.05%
-
Net Worth 22,140 22,140 14,489 16,500 19,999 8,411 7,999 18.48%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 22,140 22,140 14,489 16,500 19,999 8,411 7,999 18.48%
NOSH 82,000 82,000 49,965 50,000 49,999 46,728 50,000 8.59%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.82% -108.79% -17.99% -61.42% 11.08% 15.75% -116.95% -
ROE 1.21% -23.01% -9.98% -20.72% 9.26% 37.64% -253.09% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.13 5.82 16.09 11.13 33.42 43.01 34.63 -25.05%
EPS 0.33 -6.21 -2.89 -6.84 3.70 6.33 -40.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.29 0.33 0.40 0.18 0.16 9.10%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.13 5.82 9.80 6.79 20.38 24.51 21.11 -18.61%
EPS 0.33 -6.21 -1.76 -4.17 2.26 3.86 -24.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.1767 0.2012 0.2439 0.1026 0.0976 18.47%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.15 0.27 0.285 0.29 0.265 0.20 0.31 -
P/RPS 2.45 4.64 1.77 2.60 0.79 0.47 0.90 18.15%
P/EPS 46.07 -4.35 -9.85 -4.24 7.16 2.95 -0.77 -
EY 2.17 -23.01 -10.15 -23.58 13.97 33.88 -130.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.00 0.98 0.88 0.66 1.11 1.94 -18.69%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 26/02/16 26/02/15 28/02/14 28/02/13 -
Price 0.26 0.22 0.26 0.235 0.22 0.30 0.20 -
P/RPS 4.24 3.78 1.62 2.11 0.66 0.70 0.58 39.29%
P/EPS 79.85 -3.54 -8.98 -3.44 5.94 4.43 -0.49 -
EY 1.25 -28.24 -11.13 -29.10 16.83 22.58 -202.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.81 0.90 0.71 0.55 1.67 1.25 -4.30%

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