[PMCORP] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 52.75%
YoY- 126.6%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 242,873 245,944 243,401 213,488 163,638 106,233 61,102 150.71%
PBT 36,861 27,059 13,205 17,518 10,282 3,183 -40,230 -
Tax -2,242 -2,162 -142 6 -8 4 55 -
NP 34,619 24,897 13,063 17,524 10,274 3,187 -40,175 -
-
NP to SH 41,895 29,741 11,090 13,361 8,747 2,634 -40,309 -
-
Tax Rate 6.08% 7.99% 1.08% -0.03% 0.08% -0.13% - -
Total Cost 208,254 221,047 230,338 195,964 153,364 103,046 101,277 61.63%
-
Net Worth 276,277 261,850 237,547 239,939 239,939 216,868 230,912 12.68%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 2,314 2,314 2,314 2,314 - 3,541 -
Div Payout % - 7.78% 20.87% 17.32% 26.46% - 0.00% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 276,277 261,850 237,547 239,939 239,939 216,868 230,912 12.68%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 14.25% 10.12% 5.37% 8.21% 6.28% 3.00% -65.75% -
ROE 15.16% 11.36% 4.67% 5.57% 3.65% 1.21% -17.46% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 31.48 31.88 31.55 27.67 21.21 14.93 7.92 150.71%
EPS 5.43 3.85 1.44 1.73 1.13 0.37 -5.22 -
DPS 0.00 0.30 0.30 0.30 0.30 0.00 0.46 -
NAPS 0.3581 0.3394 0.3079 0.311 0.311 0.3048 0.2993 12.68%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 27.46 27.81 27.52 24.14 18.50 12.01 6.91 150.67%
EPS 4.74 3.36 1.25 1.51 0.99 0.30 -4.56 -
DPS 0.00 0.26 0.26 0.26 0.26 0.00 0.40 -
NAPS 0.3124 0.296 0.2686 0.2713 0.2713 0.2452 0.2611 12.69%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.22 0.18 0.21 0.19 0.16 0.13 0.135 -
P/RPS 0.70 0.56 0.67 0.69 0.75 0.87 1.70 -44.62%
P/EPS 4.05 4.67 14.61 10.97 14.11 35.12 -2.58 -
EY 24.68 21.42 6.84 9.11 7.09 2.85 -38.70 -
DY 0.00 1.67 1.43 1.58 1.88 0.00 3.40 -
P/NAPS 0.61 0.53 0.68 0.61 0.51 0.43 0.45 22.46%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 24/08/23 23/05/23 24/02/23 30/11/22 25/08/22 30/05/22 -
Price 0.20 0.195 0.205 0.20 0.18 0.14 0.135 -
P/RPS 0.64 0.61 0.65 0.72 0.85 0.94 1.70 -47.83%
P/EPS 3.68 5.06 14.26 11.55 15.88 37.82 -2.58 -
EY 27.15 19.77 7.01 8.66 6.30 2.64 -38.70 -
DY 0.00 1.54 1.46 1.50 1.67 0.00 3.40 -
P/NAPS 0.56 0.57 0.67 0.64 0.58 0.46 0.45 15.68%

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