[PMCORP] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 156.55%
YoY- 161.31%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 77,921 73,274 75,280 80,677 72,370 67,720 67,412 10.11%
PBT 4,137 2,342 2,812 3,655 1,122 -900 -588 -
Tax -386 216 -440 -840 -52 762 812 -
NP 3,750 2,558 2,372 2,815 1,070 -138 224 551.06%
-
NP to SH 3,750 2,558 2,372 2,740 1,068 -80 252 502.02%
-
Tax Rate 9.33% -9.22% 15.65% 22.98% 4.63% - - -
Total Cost 74,170 70,716 72,908 77,862 71,300 67,858 67,188 6.79%
-
Net Worth 307,585 307,798 309,215 303,988 302,049 172,000 275,310 7.64%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 307,585 307,798 309,215 303,988 302,049 172,000 275,310 7.64%
NOSH 773,357 773,357 773,357 773,357 728,181 400,000 630,000 14.60%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.81% 3.49% 3.15% 3.49% 1.48% -0.20% 0.33% -
ROE 1.22% 0.83% 0.77% 0.90% 0.35% -0.05% 0.09% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.00 10.34 10.63 11.39 9.94 16.93 10.70 1.85%
EPS 0.53 0.36 0.32 0.39 0.15 -0.02 0.04 457.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4342 0.4345 0.4365 0.429 0.4148 0.43 0.437 -0.42%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.81 8.28 8.51 9.12 8.18 7.66 7.62 10.12%
EPS 0.42 0.29 0.27 0.31 0.12 -0.01 0.03 478.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.348 0.3496 0.3437 0.3415 0.1945 0.3113 7.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.09 0.09 0.09 0.09 0.09 0.11 0.12 -
P/RPS 0.82 0.87 0.85 0.79 0.91 0.65 1.12 -18.72%
P/EPS 17.00 24.92 26.88 23.28 61.36 -550.00 300.00 -85.16%
EY 5.88 4.01 3.72 4.30 1.63 -0.18 0.33 578.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.21 0.21 0.22 0.26 0.27 -15.38%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 23/08/12 28/05/12 22/02/12 21/11/11 18/08/11 24/05/11 -
Price 0.09 0.09 0.09 0.10 0.09 0.09 0.12 -
P/RPS 0.82 0.87 0.85 0.88 0.91 0.53 1.12 -18.72%
P/EPS 17.00 24.92 26.88 25.86 61.36 -450.00 300.00 -85.16%
EY 5.88 4.01 3.72 3.87 1.63 -0.22 0.33 578.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.21 0.23 0.22 0.21 0.27 -15.38%

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