[PMCORP] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -45.77%
YoY- 305.84%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 255,370 191,743 127,520 63,622 245,944 189,558 133,002 54.54%
PBT -90,915 6,581 12,375 14,766 27,059 8,053 10,583 -
Tax -578 -436 -267 -96 -2,162 -194 -32 589.63%
NP -91,493 6,145 12,108 14,670 24,897 7,859 10,551 -
-
NP to SH -87,050 10,588 14,402 16,128 29,741 6,305 6,941 -
-
Tax Rate - 6.63% 2.16% 0.65% 7.99% 2.41% 0.30% -
Total Cost 346,863 185,598 115,412 48,952 221,047 181,699 122,451 100.32%
-
Net Worth 215,539 265,630 272,188 276,277 261,850 237,547 239,939 -6.90%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 5,295 4,629 4,629 - 2,314 2,314 2,314 73.73%
Div Payout % 0.00% 43.72% 32.14% - 7.78% 36.71% 33.35% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 215,539 265,630 272,188 276,277 261,850 237,547 239,939 -6.90%
NOSH 884,484 773,357 773,357 773,357 773,357 773,357 773,357 9.37%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -35.83% 3.20% 9.49% 23.06% 10.12% 4.15% 7.93% -
ROE -40.39% 3.99% 5.29% 5.84% 11.36% 2.65% 2.89% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 28.93 24.85 16.53 8.25 31.88 24.57 17.24 41.25%
EPS -9.86 1.37 1.87 2.09 3.85 0.82 0.90 -
DPS 0.60 0.60 0.60 0.00 0.30 0.30 0.30 58.80%
NAPS 0.2442 0.3443 0.3528 0.3581 0.3394 0.3079 0.311 -14.90%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 28.87 21.68 14.42 7.19 27.81 21.43 15.04 54.51%
EPS -9.84 1.20 1.63 1.82 3.36 0.71 0.78 -
DPS 0.60 0.52 0.52 0.00 0.26 0.26 0.26 74.71%
NAPS 0.2437 0.3003 0.3077 0.3124 0.296 0.2686 0.2713 -6.90%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.175 0.185 0.195 0.22 0.18 0.21 0.19 -
P/RPS 0.60 0.74 1.18 2.67 0.56 0.85 1.10 -33.26%
P/EPS -1.77 13.48 10.45 10.52 4.67 25.70 21.12 -
EY -56.36 7.42 9.57 9.50 21.42 3.89 4.74 -
DY 3.43 3.24 3.08 0.00 1.67 1.43 1.58 67.73%
P/NAPS 0.72 0.54 0.55 0.61 0.53 0.68 0.61 11.69%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 20/05/24 21/02/24 27/11/23 24/08/23 23/05/23 24/02/23 -
Price 0.175 0.19 0.20 0.20 0.195 0.205 0.20 -
P/RPS 0.60 0.76 1.21 2.43 0.61 0.83 1.16 -35.58%
P/EPS -1.77 13.84 10.71 9.57 5.06 25.08 22.23 -
EY -56.36 7.22 9.33 10.45 19.77 3.99 4.50 -
DY 3.43 3.16 3.00 0.00 1.54 1.46 1.50 73.65%
P/NAPS 0.72 0.55 0.57 0.56 0.57 0.67 0.64 8.17%

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