[PMCORP] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -8.65%
YoY- 76.18%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 78,372 80,793 83,560 86,457 86,405 85,611 84,840 -5.15%
PBT 20,307 19,111 29,454 8,349 8,723 8,685 5,916 127.72%
Tax -444 -506 -1,001 -1,198 -895 -687 -1,091 -45.11%
NP 19,863 18,605 28,453 7,151 7,828 7,998 4,825 157.08%
-
NP to SH 19,863 18,605 28,453 7,151 7,828 7,998 4,752 159.71%
-
Tax Rate 2.19% 2.65% 3.40% 14.35% 10.26% 7.91% 18.44% -
Total Cost 58,509 62,188 55,107 79,306 78,577 77,613 80,015 -18.85%
-
Net Worth 345,839 342,540 336,134 313,253 311,765 315,236 307,585 8.13%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 345,839 342,540 336,134 313,253 311,765 315,236 307,585 8.13%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 25.34% 23.03% 34.05% 8.27% 9.06% 9.34% 5.69% -
ROE 5.74% 5.43% 8.46% 2.28% 2.51% 2.54% 1.54% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.06 11.47 11.80 12.20 12.20 12.09 11.98 -5.19%
EPS 2.80 2.64 4.02 1.01 1.11 1.13 0.67 159.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4882 0.4865 0.4745 0.4422 0.4401 0.445 0.4342 8.13%
Adjusted Per Share Value based on latest NOSH - 773,357
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.86 9.13 9.45 9.77 9.77 9.68 9.59 -5.14%
EPS 2.25 2.10 3.22 0.81 0.89 0.90 0.54 159.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.391 0.3873 0.38 0.3542 0.3525 0.3564 0.3478 8.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.215 0.22 0.18 0.135 0.10 0.10 0.09 -
P/RPS 1.94 1.92 1.53 1.11 0.82 0.83 0.75 88.54%
P/EPS 7.67 8.33 4.48 13.37 9.05 8.86 13.42 -31.15%
EY 13.04 12.01 22.31 7.48 11.05 11.29 7.45 45.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.38 0.31 0.23 0.22 0.21 63.81%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 21/02/14 19/11/13 22/08/13 27/05/13 26/02/13 22/11/12 -
Price 0.225 0.25 0.27 0.145 0.17 0.095 0.09 -
P/RPS 2.03 2.18 2.29 1.19 1.39 0.79 0.75 94.33%
P/EPS 8.02 9.46 6.72 14.36 15.38 8.41 13.42 -29.07%
EY 12.46 10.57 14.88 6.96 6.50 11.88 7.45 40.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.57 0.33 0.39 0.21 0.21 68.74%

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