[PMCORP] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 43.19%
YoY- 48.21%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 133,002 66,693 106,233 52,390 25,747 9,288 36,587 135.86%
PBT 10,583 4,964 3,183 -1,969 -3,752 -2,135 -42,270 -
Tax -32 -16 4 -48 -34 -4 -41 -15.19%
NP 10,551 4,948 3,187 -2,017 -3,786 -2,139 -42,311 -
-
NP to SH 6,941 3,974 2,634 -2,151 -3,786 -2,139 -42,311 -
-
Tax Rate 0.30% 0.32% -0.13% - - - - -
Total Cost 122,451 61,745 103,046 54,407 29,533 11,427 78,898 33.94%
-
Net Worth 239,939 239,939 216,868 230,912 225,057 226,687 231,220 2.49%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 2,314 2,314 - - - - 3,541 -24.63%
Div Payout % 33.35% 58.24% - - - - 0.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 239,939 239,939 216,868 230,912 225,057 226,687 231,220 2.49%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.93% 7.42% 3.00% -3.85% -14.70% -23.03% -115.64% -
ROE 2.89% 1.66% 1.21% -0.93% -1.68% -0.94% -18.30% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.24 8.64 14.93 6.79 3.63 1.31 5.16 122.99%
EPS 0.90 0.52 0.41 -0.26 -0.53 -0.30 -5.97 -
DPS 0.30 0.30 0.00 0.00 0.00 0.00 0.50 -28.79%
NAPS 0.311 0.311 0.3048 0.2993 0.3177 0.32 0.3264 -3.16%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.04 7.54 12.01 5.92 2.91 1.05 4.14 135.76%
EPS 0.78 0.45 0.30 -0.24 -0.43 -0.24 -4.78 -
DPS 0.26 0.26 0.00 0.00 0.00 0.00 0.40 -24.90%
NAPS 0.2713 0.2713 0.2452 0.2611 0.2545 0.2563 0.2614 2.50%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.19 0.16 0.13 0.135 0.12 0.125 0.12 -
P/RPS 1.10 1.85 0.87 1.99 3.30 9.53 2.32 -39.11%
P/EPS 21.12 31.06 35.12 -48.42 -22.45 -41.40 -2.01 -
EY 4.74 3.22 2.85 -2.07 -4.45 -2.42 -49.77 -
DY 1.58 1.88 0.00 0.00 0.00 0.00 4.17 -47.54%
P/NAPS 0.61 0.51 0.43 0.45 0.38 0.39 0.37 39.43%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 30/11/22 25/08/22 30/05/22 24/02/22 24/11/21 23/09/21 -
Price 0.20 0.18 0.14 0.135 0.13 0.12 0.12 -
P/RPS 1.16 2.08 0.94 1.99 3.58 9.15 2.32 -36.92%
P/EPS 22.23 34.95 37.82 -48.42 -24.32 -39.74 -2.01 -
EY 4.50 2.86 2.64 -2.07 -4.11 -2.52 -49.77 -
DY 1.50 1.67 0.00 0.00 0.00 0.00 4.17 -49.32%
P/NAPS 0.64 0.58 0.46 0.45 0.41 0.38 0.37 43.95%

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