[PMCORP] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 68.31%
YoY- 191.9%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 83,560 86,457 86,405 85,611 84,840 83,454 82,644 0.73%
PBT 29,454 8,349 8,723 8,685 5,916 5,276 4,505 249.25%
Tax -1,001 -1,198 -895 -687 -1,091 -1,113 -1,153 -8.98%
NP 28,453 7,151 7,828 7,998 4,825 4,163 3,352 315.57%
-
NP to SH 28,453 7,151 7,828 7,998 4,752 4,059 3,270 322.48%
-
Tax Rate 3.40% 14.35% 10.26% 7.91% 18.44% 21.10% 25.59% -
Total Cost 55,107 79,306 78,577 77,613 80,015 79,291 79,292 -21.52%
-
Net Worth 336,134 313,253 311,765 315,236 307,585 307,798 309,215 5.71%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 336,134 313,253 311,765 315,236 307,585 307,798 309,215 5.71%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 34.05% 8.27% 9.06% 9.34% 5.69% 4.99% 4.06% -
ROE 8.46% 2.28% 2.51% 2.54% 1.54% 1.32% 1.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.80 12.20 12.20 12.09 11.98 11.78 11.67 0.74%
EPS 4.02 1.01 1.11 1.13 0.67 0.57 0.46 323.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4745 0.4422 0.4401 0.445 0.4342 0.4345 0.4365 5.71%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.45 9.77 9.77 9.68 9.59 9.44 9.34 0.78%
EPS 3.22 0.81 0.89 0.90 0.54 0.46 0.37 322.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.3542 0.3525 0.3564 0.3478 0.348 0.3496 5.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.18 0.135 0.10 0.10 0.09 0.09 0.09 -
P/RPS 1.53 1.11 0.82 0.83 0.75 0.76 0.77 57.98%
P/EPS 4.48 13.37 9.05 8.86 13.42 15.71 19.50 -62.45%
EY 22.31 7.48 11.05 11.29 7.45 6.37 5.13 166.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.23 0.22 0.21 0.21 0.21 48.44%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 22/08/13 27/05/13 26/02/13 22/11/12 23/08/12 28/05/12 -
Price 0.27 0.145 0.17 0.095 0.09 0.09 0.09 -
P/RPS 2.29 1.19 1.39 0.79 0.75 0.76 0.77 106.66%
P/EPS 6.72 14.36 15.38 8.41 13.42 15.71 19.50 -50.81%
EY 14.88 6.96 6.50 11.88 7.45 6.37 5.13 103.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.39 0.21 0.21 0.21 0.21 94.46%

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