[PMCORP] QoQ TTM Result on 31-Dec-2000 [#4]

Stock

[PMCORP] PAN MALAYSIA CORPORATION BHD

Announcement Date

26-Feb-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

31-Dec-2000 [#4]

Profit Trend

QoQ- -65.17%

YoY- -60.8%

Quarter Report

PMCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
TTM Result
Revenue	363,449	365,371	379,546	382,760	395,026	306,521	213,954	42.32%
YoY %	-0.53%	-3.73%	-0.84%	-3.11%	28.87%	43.26%	-	-
Horiz. %	169.87%	170.77%	177.40%	178.90%	184.63%	143.26%	100.00%	-
PBT	47,692	49,190	49,007	49,200	96,391	92,377	82,408	-30.53%
YoY %	-3.05%	0.37%	-0.39%	-48.96%	4.35%	12.10%	-	-
Horiz. %	57.87%	59.69%	59.47%	59.70%	116.97%	112.10%	100.00%	-
Tax	-22,139	-23,400	-22,426	-21,399	-16,578	-10,293	-6,363	129.43%
YoY %	5.39%	-4.34%	-4.80%	-29.08%	-61.06%	-61.76%	-	-
Horiz. %	347.93%	367.75%	352.44%	336.30%	260.54%	161.76%	100.00%	-
NP	25,553	25,790	26,581	27,801	79,813	82,084	76,045	-51.63%
YoY %	-0.92%	-2.98%	-4.39%	-65.17%	-2.77%	7.94%	-	-
Horiz. %	33.60%	33.91%	34.95%	36.56%	104.95%	107.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,553	25,790	26,581	27,801	79,813	82,084	76,045	-51.63%
YoY %	-0.92%	-2.98%	-4.39%	-65.17%	-2.77%	7.94%	-	-
Horiz. %	33.60%	33.91%	34.95%	36.56%	104.95%	107.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.42%	47.57%	45.76%	43.49%	17.20%	11.14%	7.72%	-
YoY %	-2.42%	3.96%	5.22%	152.85%	54.40%	44.30%	-	-
Horiz. %	601.30%	616.19%	592.75%	563.34%	222.80%	144.30%	100.00%	-
Total Cost	337,896	339,581	352,965	354,959	315,213	224,437	137,909	81.64%
YoY %	-0.50%	-3.79%	-0.56%	12.61%	40.45%	62.74%	-	-
Horiz. %	245.01%	246.24%	255.94%	257.39%	228.57%	162.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,859,487	1,840,200	1,838,223	1,852,418	1,840,750	1,840,201	1,870,699	-0.39%
YoY %	1.05%	0.11%	-0.77%	0.63%	0.03%	-1.63%	-	-
Horiz. %	99.40%	98.37%	98.26%	99.02%	98.40%	98.37%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Dividend
Div	44,442	44,442	44,395	44,395	31,370	31,370	18,482	79.38%
YoY %	0.00%	0.11%	0.00%	41.52%	0.00%	69.73%	-	-
Horiz. %	240.46%	240.46%	240.21%	240.21%	169.73%	169.73%	100.00%	-
Div Payout %	173.92%	172.33%	167.02%	159.69%	39.31%	38.22%	24.30%	-
YoY %	0.92%	3.18%	4.59%	306.23%	2.85%	57.28%	-	-
Horiz. %	715.72%	709.18%	687.33%	657.16%	161.77%	157.28%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Equity
Net Worth	1,859,487	1,840,200	1,838,223	1,852,418	1,840,750	1,840,201	1,870,699	-0.39%
YoY %	1.05%	0.11%	-0.77%	0.63%	0.03%	-1.63%	-	-
Horiz. %	99.40%	98.37%	98.26%	99.02%	98.40%	98.37%	100.00%	-
NOSH	744,509	739,154	736,792	741,352	733,454	736,463	742,753	0.15%
YoY %	0.72%	0.32%	-0.62%	1.08%	-0.41%	-0.85%	-	-
Horiz. %	100.24%	99.52%	99.20%	99.81%	98.75%	99.15%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Ratio Analysis
NP Margin	7.03%	7.06%	7.00%	7.26%	20.20%	26.78%	35.54%	-
YoY %	-0.42%	0.86%	-3.58%	-64.06%	-24.57%	-24.65%	-	-
Horiz. %	19.78%	19.86%	19.70%	20.43%	56.84%	75.35%	100.00%	-
ROE	1.37%	1.40%	1.45%	1.50%	4.34%	4.46%	4.07%	-
YoY %	-2.14%	-3.45%	-3.33%	-65.44%	-2.69%	9.58%	-	-
Horiz. %	33.66%	34.40%	35.63%	36.86%	106.63%	109.58%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Per Share
RPS	48.82	49.43	51.51	51.63	53.86	41.62	28.81	42.09%
YoY %	-1.23%	-4.04%	-0.23%	-4.14%	29.41%	44.46%	-	-
Horiz. %	169.46%	171.57%	178.79%	179.21%	186.95%	144.46%	100.00%	-
EPS	3.43	3.49	3.61	3.75	10.88	11.15	10.24	-51.73%
YoY %	-1.72%	-3.32%	-3.73%	-65.53%	-2.42%	8.89%	-	-
Horiz. %	33.50%	34.08%	35.25%	36.62%	106.25%	108.89%	100.00%	-
DPS	6.00	6.00	6.00	6.00	4.25	4.25	2.49	79.63%
YoY %	0.00%	0.00%	0.00%	41.18%	0.00%	70.68%	-	-
Horiz. %	240.96%	240.96%	240.96%	240.96%	170.68%	170.68%	100.00%	-
NAPS	2.4976	2.4896	2.4949	2.4987	2.5097	2.4987	2.5186	-0.55%
YoY %	0.32%	-0.21%	-0.15%	-0.44%	0.44%	-0.79%	-	-
Horiz. %	99.17%	98.85%	99.06%	99.21%	99.65%	99.21%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 741,352
RPS	41.09	41.31	42.91	43.27	44.66	34.66	24.19	42.31%
YoY %	-0.53%	-3.73%	-0.83%	-3.11%	28.85%	43.28%	-	-
Horiz. %	169.86%	170.77%	177.39%	178.88%	184.62%	143.28%	100.00%	-
EPS	2.89	2.92	3.01	3.14	9.02	9.28	8.60	-51.63%
YoY %	-1.03%	-2.99%	-4.14%	-65.19%	-2.80%	7.91%	-	-
Horiz. %	33.60%	33.95%	35.00%	36.51%	104.88%	107.91%	100.00%	-
DPS	5.02	5.02	5.02	5.02	3.55	3.55	2.09	79.25%
YoY %	0.00%	0.00%	0.00%	41.41%	0.00%	69.86%	-	-
Horiz. %	240.19%	240.19%	240.19%	240.19%	169.86%	169.86%	100.00%	-
NAPS	2.1023	2.0805	2.0783	2.0943	2.0812	2.0805	2.115	-0.40%
YoY %	1.05%	0.11%	-0.76%	0.63%	0.03%	-1.63%	-	-
Horiz. %	99.40%	98.37%	98.26%	99.02%	98.40%	98.37%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	31/03/00	-
Price	0.56	0.64	0.62	0.69	0.77	1.18	1.49	-
P/RPS	1.15	1.29	1.20	1.34	1.43	2.84	5.17	-63.25%
YoY %	-10.85%	7.50%	-10.45%	-6.29%	-49.65%	-45.07%	-	-
Horiz. %	22.24%	24.95%	23.21%	25.92%	27.66%	54.93%	100.00%	-
P/EPS	16.32	18.34	17.19	18.40	7.08	10.59	14.55	7.94%
YoY %	-11.01%	6.69%	-6.58%	159.89%	-33.14%	-27.22%	-	-
Horiz. %	112.16%	126.05%	118.14%	126.46%	48.66%	72.78%	100.00%	-
EY	6.13	5.45	5.82	5.43	14.13	9.45	6.87	-7.31%
YoY %	12.48%	-6.36%	7.18%	-61.57%	49.52%	37.55%	-	-
Horiz. %	89.23%	79.33%	84.72%	79.04%	205.68%	137.55%	100.00%	-
DY	10.71	9.38	9.68	8.70	5.52	3.60	1.67	244.79%
YoY %	14.18%	-3.10%	11.26%	57.61%	53.33%	115.57%	-	-
Horiz. %	641.32%	561.68%	579.64%	520.96%	330.54%	215.57%	100.00%	-
P/NAPS	0.22	0.26	0.25	0.28	0.31	0.47	0.59	-48.16%
YoY %	-15.38%	4.00%	-10.71%	-9.68%	-34.04%	-20.34%	-	-
Horiz. %	37.29%	44.07%	42.37%	47.46%	52.54%	79.66%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	19/11/01	27/08/01	29/05/01	26/02/01	17/11/00	25/08/00	-	-
Price	0.61	0.70	0.65	0.67	0.74	1.05	0.00	-
P/RPS	1.25	1.42	1.26	1.30	1.37	2.52	0.00	-
YoY %	-11.97%	12.70%	-3.08%	-5.11%	-45.63%	0.00%	-	-
Horiz. %	49.60%	56.35%	50.00%	51.59%	54.37%	100.00%	-	-
P/EPS	17.77	20.06	18.02	17.87	6.80	9.42	0.00	-
YoY %	-11.42%	11.32%	0.84%	162.79%	-27.81%	0.00%	-	-
Horiz. %	188.64%	212.95%	191.30%	189.70%	72.19%	100.00%	-	-
EY	5.63	4.98	5.55	5.60	14.71	10.61	0.00	-
YoY %	13.05%	-10.27%	-0.89%	-61.93%	38.64%	0.00%	-	-
Horiz. %	53.06%	46.94%	52.31%	52.78%	138.64%	100.00%	-	-
DY	9.84	8.57	9.23	8.96	5.74	4.05	0.00	-
YoY %	14.82%	-7.15%	3.01%	56.10%	41.73%	0.00%	-	-
Horiz. %	242.96%	211.60%	227.90%	221.23%	141.73%	100.00%	-	-
P/NAPS	0.24	0.28	0.26	0.27	0.29	0.42	0.00	-
YoY %	-14.29%	7.69%	-3.70%	-6.90%	-30.95%	0.00%	-	-
Horiz. %	57.14%	66.67%	61.90%	64.29%	69.05%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos