[PMCORP] QoQ TTM Result on 31-Mar-2002 [#1]

Stock

[PMCORP] PAN MALAYSIA CORPORATION BHD

Announcement Date

21-May-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Mar-2002 [#1]

Profit Trend

QoQ- -19.96%

YoY- 7.92%

Quarter Report

PMCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
TTM Result
Revenue	370,603	383,822	383,657	371,835	381,816	363,449	365,371	0.94%
YoY %	-3.44%	0.04%	3.18%	-2.61%	5.05%	-0.53%	-	-
Horiz. %	101.43%	105.05%	105.00%	101.77%	104.50%	99.47%	100.00%	-
PBT	-323,381	-41,404	-36,890	52,081	60,284	47,692	49,190	-
YoY %	-681.04%	-12.24%	-170.83%	-13.61%	26.40%	-3.05%	-	-
Horiz. %	-657.41%	-84.17%	-74.99%	105.88%	122.55%	96.95%	100.00%	-
Tax	-18,450	-18,783	-20,440	-23,394	-24,441	-22,139	-23,400	-14.61%
YoY %	1.77%	8.11%	12.63%	4.28%	-10.40%	5.39%	-	-
Horiz. %	78.85%	80.27%	87.35%	99.97%	104.45%	94.61%	100.00%	-
NP	-341,831	-60,187	-57,330	28,687	35,843	25,553	25,790	-
YoY %	-467.95%	-4.98%	-299.85%	-19.96%	40.27%	-0.92%	-	-
Horiz. %	-1,325.44%	-233.37%	-222.30%	111.23%	138.98%	99.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-341,831	-60,187	-57,330	28,687	35,843	25,553	25,790	-
YoY %	-467.95%	-4.98%	-299.85%	-19.96%	40.27%	-0.92%	-	-
Horiz. %	-1,325.44%	-233.37%	-222.30%	111.23%	138.98%	99.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	44.92%	40.54%	46.42%	47.57%	-
YoY %	-	-	-	10.80%	-12.67%	-2.42%	-	-
Horiz. %	-	-	-	94.43%	85.22%	97.58%	100.00%	-
Total Cost	712,434	444,009	440,987	343,148	345,973	337,896	339,581	63.66%
YoY %	60.45%	0.69%	28.51%	-0.82%	2.39%	-0.50%	-	-
Horiz. %	209.80%	130.75%	129.86%	101.05%	101.88%	99.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,501,554	1,716,801	1,765,749	1,837,553	1,861,348	1,859,487	1,840,200	-12.64%
YoY %	-12.54%	-2.77%	-3.91%	-1.28%	0.10%	1.05%	-	-
Horiz. %	81.60%	93.29%	95.95%	99.86%	101.15%	101.05%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	22,187	44,329	44,329	44,320	44,320	44,442	44,442	-36.98%
YoY %	-49.95%	0.00%	0.02%	0.00%	-0.27%	0.00%	-	-
Horiz. %	49.92%	99.75%	99.75%	99.73%	99.73%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	154.50%	123.65%	173.92%	172.33%	-
YoY %	0.00%	0.00%	0.00%	24.95%	-28.90%	0.92%	-	-
Horiz. %	0.00%	0.00%	0.00%	89.65%	71.75%	100.92%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	1,501,554	1,716,801	1,765,749	1,837,553	1,861,348	1,859,487	1,840,200	-12.64%
YoY %	-12.54%	-2.77%	-3.91%	-1.28%	0.10%	1.05%	-	-
Horiz. %	81.60%	93.29%	95.95%	99.86%	101.15%	101.05%	100.00%	-
NOSH	739,499	723,076	739,642	738,863	738,483	744,509	739,154	0.03%
YoY %	2.27%	-2.24%	0.11%	0.05%	-0.81%	0.72%	-	-
Horiz. %	100.05%	97.82%	100.07%	99.96%	99.91%	100.72%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	-92.24%	-15.68%	-14.94%	7.71%	9.39%	7.03%	7.06%	-
YoY %	-488.27%	-4.95%	-293.77%	-17.89%	33.57%	-0.42%	-	-
Horiz. %	-1,306.52%	-222.10%	-211.61%	109.21%	133.00%	99.58%	100.00%	-
ROE	-22.77%	-3.51%	-3.25%	1.56%	1.93%	1.37%	1.40%	-
YoY %	-548.72%	-8.00%	-308.33%	-19.17%	40.88%	-2.14%	-	-
Horiz. %	-1,626.43%	-250.71%	-232.14%	111.43%	137.86%	97.86%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	50.12	53.08	51.87	50.33	51.70	48.82	49.43	0.92%
YoY %	-5.58%	2.33%	3.06%	-2.65%	5.90%	-1.23%	-	-
Horiz. %	101.40%	107.38%	104.94%	101.82%	104.59%	98.77%	100.00%	-
EPS	-46.22	-8.32	-7.75	3.88	4.85	3.43	3.49	-
YoY %	-455.53%	-7.35%	-299.74%	-20.00%	41.40%	-1.72%	-	-
Horiz. %	-1,324.36%	-238.40%	-222.06%	111.17%	138.97%	98.28%	100.00%	-
DPS	3.00	6.13	6.00	6.00	6.00	6.00	6.00	-36.92%
YoY %	-51.06%	2.17%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	102.17%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.0305	2.3743	2.3873	2.487	2.5205	2.4976	2.4896	-12.67%
YoY %	-14.48%	-0.54%	-4.01%	-1.33%	0.92%	0.32%	-	-
Horiz. %	81.56%	95.37%	95.89%	99.90%	101.24%	100.32%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 738,863
RPS	41.90	43.40	43.38	42.04	43.17	41.09	41.31	0.94%
YoY %	-3.46%	0.05%	3.19%	-2.62%	5.06%	-0.53%	-	-
Horiz. %	101.43%	105.06%	105.01%	101.77%	104.50%	99.47%	100.00%	-
EPS	-38.65	-6.80	-6.48	3.24	4.05	2.89	2.92	-
YoY %	-468.38%	-4.94%	-300.00%	-20.00%	40.14%	-1.03%	-	-
Horiz. %	-1,323.63%	-232.88%	-221.92%	110.96%	138.70%	98.97%	100.00%	-
DPS	2.51	5.01	5.01	5.01	5.01	5.02	5.02	-36.92%
YoY %	-49.90%	0.00%	0.00%	0.00%	-0.20%	0.00%	-	-
Horiz. %	50.00%	99.80%	99.80%	99.80%	99.80%	100.00%	100.00%	-
NAPS	1.6977	1.941	1.9964	2.0775	2.1044	2.1023	2.0805	-12.64%
YoY %	-12.53%	-2.77%	-3.90%	-1.28%	0.10%	1.05%	-	-
Horiz. %	81.60%	93.29%	95.96%	99.86%	101.15%	101.05%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	27/09/01	29/06/01	-
Price	0.56	0.57	0.70	0.69	0.60	0.56	0.64	-
P/RPS	1.12	1.07	1.35	1.37	1.16	1.15	1.29	-8.96%
YoY %	4.67%	-20.74%	-1.46%	18.10%	0.87%	-10.85%	-	-
Horiz. %	86.82%	82.95%	104.65%	106.20%	89.92%	89.15%	100.00%	-
P/EPS	-1.21	-6.85	-9.03	17.77	12.36	16.32	18.34	-
YoY %	82.34%	24.14%	-150.82%	43.77%	-24.26%	-11.01%	-	-
Horiz. %	-6.60%	-37.35%	-49.24%	96.89%	67.39%	88.99%	100.00%	-
EY	-82.54	-14.60	-11.07	5.63	8.09	6.13	5.45	-
YoY %	-465.34%	-31.89%	-296.63%	-30.41%	31.97%	12.48%	-	-
Horiz. %	-1,514.50%	-267.89%	-203.12%	103.30%	148.44%	112.48%	100.00%	-
DY	5.36	10.76	8.57	8.70	10.00	10.71	9.38	-31.06%
YoY %	-50.19%	25.55%	-1.49%	-13.00%	-6.63%	14.18%	-	-
Horiz. %	57.14%	114.71%	91.36%	92.75%	106.61%	114.18%	100.00%	-
P/NAPS	0.28	0.24	0.29	0.28	0.24	0.22	0.26	5.05%
YoY %	16.67%	-17.24%	3.57%	16.67%	9.09%	-15.38%	-	-
Horiz. %	107.69%	92.31%	111.54%	107.69%	92.31%	84.62%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/02/03	22/11/02	26/08/02	21/05/02	27/02/02	19/11/01	27/08/01	-
Price	0.55	0.57	0.68	0.77	0.61	0.61	0.70	-
P/RPS	1.10	1.07	1.31	1.53	1.18	1.25	1.42	-15.61%
YoY %	2.80%	-18.32%	-14.38%	29.66%	-5.60%	-11.97%	-	-
Horiz. %	77.46%	75.35%	92.25%	107.75%	83.10%	88.03%	100.00%	-
P/EPS	-1.19	-6.85	-8.77	19.83	12.57	17.77	20.06	-
YoY %	82.63%	21.89%	-144.23%	57.76%	-29.26%	-11.42%	-	-
Horiz. %	-5.93%	-34.15%	-43.72%	98.85%	62.66%	88.58%	100.00%	-
EY	-84.04	-14.60	-11.40	5.04	7.96	5.63	4.98	-
YoY %	-475.62%	-28.07%	-326.19%	-36.68%	41.39%	13.05%	-	-
Horiz. %	-1,687.55%	-293.17%	-228.92%	101.20%	159.84%	113.05%	100.00%	-
DY	5.46	10.76	8.82	7.79	9.84	9.84	8.57	-25.89%
YoY %	-49.26%	22.00%	13.22%	-20.83%	0.00%	14.82%	-	-
Horiz. %	63.71%	125.55%	102.92%	90.90%	114.82%	114.82%	100.00%	-
P/NAPS	0.27	0.24	0.28	0.31	0.24	0.24	0.28	-2.38%
YoY %	12.50%	-14.29%	-9.68%	29.17%	0.00%	-14.29%	-	-
Horiz. %	96.43%	85.71%	100.00%	110.71%	85.71%	85.71%	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