[PMCORP] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 297.89%
YoY- 498.76%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 74,724 78,372 80,793 83,560 86,457 86,405 85,611 -8.69%
PBT 20,241 20,307 19,111 29,454 8,349 8,723 8,685 76.05%
Tax -281 -444 -506 -1,001 -1,198 -895 -687 -44.98%
NP 19,960 19,863 18,605 28,453 7,151 7,828 7,998 84.29%
-
NP to SH 19,960 19,863 18,605 28,453 7,151 7,828 7,998 84.29%
-
Tax Rate 1.39% 2.19% 2.65% 3.40% 14.35% 10.26% 7.91% -
Total Cost 54,764 58,509 62,188 55,107 79,306 78,577 77,613 -20.79%
-
Net Worth 350,089 345,839 342,540 336,134 313,253 311,765 315,236 7.26%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 350,089 345,839 342,540 336,134 313,253 311,765 315,236 7.26%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.71% 25.34% 23.03% 34.05% 8.27% 9.06% 9.34% -
ROE 5.70% 5.74% 5.43% 8.46% 2.28% 2.51% 2.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.55 11.06 11.47 11.80 12.20 12.20 12.09 -8.70%
EPS 2.82 2.80 2.64 4.02 1.01 1.11 1.13 84.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4942 0.4882 0.4865 0.4745 0.4422 0.4401 0.445 7.26%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.45 8.86 9.13 9.45 9.77 9.77 9.68 -8.68%
EPS 2.26 2.25 2.10 3.22 0.81 0.89 0.90 85.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3958 0.391 0.3873 0.38 0.3542 0.3525 0.3564 7.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.22 0.215 0.22 0.18 0.135 0.10 0.10 -
P/RPS 2.09 1.94 1.92 1.53 1.11 0.82 0.83 85.40%
P/EPS 7.81 7.67 8.33 4.48 13.37 9.05 8.86 -8.08%
EY 12.81 13.04 12.01 22.31 7.48 11.05 11.29 8.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.45 0.38 0.31 0.23 0.22 61.34%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 21/02/14 19/11/13 22/08/13 27/05/13 26/02/13 -
Price 0.26 0.225 0.25 0.27 0.145 0.17 0.095 -
P/RPS 2.46 2.03 2.18 2.29 1.19 1.39 0.79 113.68%
P/EPS 9.23 8.02 9.46 6.72 14.36 15.38 8.41 6.41%
EY 10.84 12.46 10.57 14.88 6.96 6.50 11.88 -5.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.51 0.57 0.33 0.39 0.21 85.68%

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