[PJBUMI] YoY TTM Result on 31-Dec-2021

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- 21.62%
YoY- -18.77%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 31/12/21 30/06/21 31/03/20 30/06/20 CAGR
Revenue 8,175 8,847 8,084 5,879 7,350 16,217 15,211 -18.69%
PBT 1,726 1,629 1,551 146 176 762 454 56.07%
Tax -478 -384 -384 78 24 0 0 -
NP 1,248 1,245 1,167 224 200 762 454 40.08%
-
NP to SH 1,273 1,273 1,195 225 208 763 455 40.90%
-
Tax Rate 27.69% 23.57% 24.76% -53.42% -13.64% 0.00% 0.00% -
Total Cost 6,927 7,602 6,917 5,655 7,150 15,455 14,757 -22.28%
-
Net Worth 24,600 24,600 23,779 22,960 22,960 22,960 22,960 2.32%
Dividend
30/06/23 31/03/23 31/12/22 31/12/21 30/06/21 31/03/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 31/12/21 30/06/21 31/03/20 30/06/20 CAGR
Net Worth 24,600 24,600 23,779 22,960 22,960 22,960 22,960 2.32%
NOSH 82,000 82,000 82,000 82,000 82,000 82,000 82,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 31/12/21 30/06/21 31/03/20 30/06/20 CAGR
NP Margin 15.27% 14.07% 14.44% 3.81% 2.72% 4.70% 2.98% -
ROE 5.17% 5.17% 5.03% 0.98% 0.91% 3.32% 1.98% -
Per Share
30/06/23 31/03/23 31/12/22 31/12/21 30/06/21 31/03/20 30/06/20 CAGR
RPS 9.97 10.79 9.86 7.17 8.96 19.78 18.55 -18.69%
EPS 1.55 1.55 1.46 0.27 0.25 0.93 0.55 41.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.29 0.28 0.28 0.28 0.28 2.32%
Adjusted Per Share Value based on latest NOSH - 82,000
30/06/23 31/03/23 31/12/22 31/12/21 30/06/21 31/03/20 30/06/20 CAGR
RPS 10.01 10.83 9.90 7.20 9.00 19.86 18.63 -18.70%
EPS 1.56 1.56 1.46 0.28 0.25 0.93 0.56 40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3012 0.3012 0.2912 0.2811 0.2811 0.2811 0.2811 2.32%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 31/12/21 30/06/21 31/03/20 30/06/20 CAGR
Date 30/06/23 31/03/23 30/12/22 31/12/21 30/06/21 31/03/20 30/06/20 -
Price 0.88 0.715 0.90 0.405 0.28 0.105 0.135 -
P/RPS 8.83 6.63 9.13 5.65 3.12 0.53 0.73 129.55%
P/EPS 56.68 46.06 61.76 147.60 110.38 11.28 24.33 32.56%
EY 1.76 2.17 1.62 0.68 0.91 8.86 4.11 -24.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.38 3.10 1.45 1.00 0.38 0.48 82.75%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 31/12/21 30/06/21 31/03/20 30/06/20 CAGR
Date 30/08/23 31/05/23 28/02/23 24/02/22 30/09/21 29/06/20 28/08/20 -
Price 0.935 0.61 0.855 0.295 0.375 0.135 0.195 -
P/RPS 9.38 5.65 8.67 4.11 4.18 0.68 1.05 107.49%
P/EPS 60.23 39.29 58.67 107.51 147.84 14.51 35.14 19.67%
EY 1.66 2.54 1.70 0.93 0.68 6.89 2.85 -16.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 2.03 2.95 1.05 1.34 0.48 0.70 64.57%

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