[PINEPAC] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[PINEPAC] PINEHILL PACIFIC BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -5.75%
YoY- 21.57%
Quarter Report
Latest QR
Upcoming QR
PINEPAC's Result
PINEPAC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,299 1,092 1,187 1,213 873 12,351 22,268 -37.69%
PBT -10,462 -11,673 -11,063 -13,052 -51,750 124,609 -34,730 -18.10%
Tax 0 0 -1 -8 36,512 -35,465 1,698 -
NP -10,462 -11,673 -11,064 -13,060 -15,238 89,144 -33,032 -17.42%
-
NP to SH -8,465 -9,173 -9,206 -10,451 -13,326 85,387 -28,020 -18.07%
-
Tax Rate - - - - - 28.46% - -
Total Cost 11,761 12,765 12,251 14,273 16,111 -76,793 55,300 -22.72%
-
Net Worth 163,723 179,764 193,247 197,741 206,729 223,207 82,392 12.11%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 4,494 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 163,723 179,764 193,247 197,741 206,729 223,207 82,392 12.11%
NOSH 150,205 149,804 149,804 149,804 149,804 149,804 149,804 0.04%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -805.39% -1,068.96% -932.10% -1,076.67% -1,745.48% 721.76% -148.34% -
ROE -5.17% -5.10% -4.76% -5.29% -6.45% 38.25% -34.01% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 0.86 0.73 0.79 0.81 0.58 8.24 14.86 -37.77%
EPS -5.64 -6.12 -6.15 -6.98 -8.90 57.00 -18.70 -18.09%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.20 1.29 1.32 1.38 1.49 0.55 12.06%
Adjusted Per Share Value based on latest NOSH - 149,804
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 0.86 0.73 0.79 0.81 0.58 8.22 14.83 -37.75%
EPS -5.64 -6.11 -6.13 -6.96 -8.87 56.85 -18.65 -18.05%
DPS 0.00 0.00 2.99 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.1968 1.2866 1.3165 1.3763 1.486 0.5485 12.11%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.295 0.41 0.33 0.495 0.30 0.275 0.475 -
P/RPS 34.11 56.25 41.65 61.13 51.48 3.34 3.20 48.29%
P/EPS -5.23 -6.70 -5.37 -7.10 -3.37 0.48 -2.54 12.77%
EY -19.10 -14.93 -18.62 -14.09 -29.65 207.27 -39.38 -11.35%
DY 0.00 0.00 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.26 0.38 0.22 0.18 0.86 -17.54%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 29/11/23 23/11/22 24/11/21 30/11/20 25/11/19 28/11/18 -
Price 0.295 0.39 0.425 0.51 0.475 0.31 0.365 -
P/RPS 34.11 53.50 53.64 62.98 81.51 3.76 2.46 54.93%
P/EPS -5.23 -6.37 -6.92 -7.31 -5.34 0.54 -1.95 17.85%
EY -19.10 -15.70 -14.46 -13.68 -18.73 183.87 -51.25 -15.15%
DY 0.00 0.00 7.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.33 0.39 0.34 0.21 0.66 -13.82%

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