[PJBUMI] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1117.85%
YoY- 322.97%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 20,099 17,314 23,086 31,945 26,529 17,419 20,369 -0.22%
PBT 5,161 -19,453 -459 4,893 2,240 -3,815 -12,837 -
Tax -1,888 -790 -306 -253 -1,143 -526 0 -
NP 3,273 -20,243 -765 4,640 1,097 -4,341 -12,837 -
-
NP to SH 3,273 -20,243 -765 4,640 1,097 -4,341 -12,837 -
-
Tax Rate 36.58% - - 5.17% 51.03% - - -
Total Cost 16,826 37,557 23,851 27,305 25,432 21,760 33,206 -10.70%
-
Net Worth 10,999 7,999 27,712 29,022 24,986 24,111 40,200 -19.41%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 10,999 7,999 27,712 29,022 24,986 24,111 40,200 -19.41%
NOSH 50,000 50,000 49,487 50,038 49,972 50,232 50,250 -0.08%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 16.28% -116.92% -3.31% 14.52% 4.14% -24.92% -63.02% -
ROE 29.75% -253.04% -2.76% 15.99% 4.39% -18.00% -31.93% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 40.20 34.63 46.65 63.84 53.09 34.68 40.54 -0.14%
EPS 6.55 -40.49 -1.55 9.27 2.20 -8.64 -25.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.16 0.56 0.58 0.50 0.48 0.80 -19.34%
Adjusted Per Share Value based on latest NOSH - 50,038
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 24.51 21.11 28.15 38.96 32.35 21.24 24.84 -0.22%
EPS 3.99 -24.69 -0.93 5.66 1.34 -5.29 -15.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.0976 0.338 0.3539 0.3047 0.294 0.4902 -19.41%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.20 0.31 0.21 0.21 0.36 0.40 0.48 -
P/RPS 0.50 0.90 0.45 0.33 0.68 1.15 1.18 -13.32%
P/EPS 3.06 -0.77 -13.58 2.26 16.40 -4.63 -1.88 -
EY 32.73 -130.60 -7.36 44.16 6.10 -21.60 -53.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.94 0.38 0.36 0.72 0.83 0.60 7.18%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.30 0.20 0.22 0.21 0.35 0.37 0.50 -
P/RPS 0.75 0.58 0.47 0.33 0.66 1.07 1.23 -7.90%
P/EPS 4.58 -0.49 -14.23 2.26 15.94 -4.28 -1.96 -
EY 21.82 -202.43 -7.03 44.16 6.27 -23.36 -51.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.25 0.39 0.36 0.70 0.77 0.63 13.67%

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