[PJBUMI] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 58.22%
YoY- -189.06%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,698 1,123 2,530 1,943 4,104 5,411 5,079 -16.68%
PBT 784 -654 1,074 -606 1,098 -2,629 -1,376 -
Tax 194 0 -361 0 -483 -999 -790 -
NP 978 -654 713 -606 615 -3,628 -2,166 -
-
NP to SH 979 -635 713 -606 615 -3,628 -2,166 -
-
Tax Rate -24.74% - 33.61% - 43.99% - - -
Total Cost 720 1,777 1,817 2,549 3,489 9,039 7,245 -31.92%
-
Net Worth 22,140 22,140 14,499 16,599 10,999 10,999 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 14,499 16,599 10,999 10,999 7,999 18.48%
NOSH 82,000 82,000 50,000 50,000 50,000 50,000 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 57.60% -58.24% 28.18% -31.19% 14.99% -67.05% -42.65% -
ROE 4.42% -2.87% 4.92% -3.65% 5.59% -32.98% -27.08% -
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 2.07 1.37 5.06 3.89 8.21 10.82 10.16 -23.28%
EPS 1.19 -0.77 1.43 -1.21 1.23 -7.00 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.29 0.332 0.22 0.22 0.16 9.10%
Adjusted Per Share Value based on latest NOSH - 82,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.08 1.38 3.10 2.38 5.03 6.63 6.22 -16.68%
EPS 1.20 -0.78 0.87 -0.74 0.75 -4.44 -2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2711 0.2711 0.1776 0.2033 0.1347 0.1347 0.098 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 7.24 19.72 5.63 7.46 3.23 1.85 3.05 15.49%
P/EPS 12.56 -34.87 19.99 -23.93 21.54 -2.76 -7.16 -
EY 7.96 -2.87 5.00 -4.18 4.64 -36.28 -13.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.00 0.98 0.87 1.20 0.91 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 12.56 16.06 5.14 6.05 2.68 2.77 1.97 36.15%
P/EPS 21.78 -28.41 18.23 -19.39 17.89 -4.13 -4.62 -
EY 4.59 -3.52 5.48 -5.16 5.59 -24.19 -21.66 -
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 1.00 1.36 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