[PMCORP] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -17.0%
YoY- 127.51%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 240,462 242,873 245,944 243,401 213,488 163,638 106,233 72.13%
PBT 28,851 36,861 27,059 13,205 17,518 10,282 3,183 332.98%
Tax -2,397 -2,242 -2,162 -142 6 -8 4 -
NP 26,454 34,619 24,897 13,063 17,524 10,274 3,187 308.38%
-
NP to SH 37,202 41,895 29,741 11,090 13,361 8,747 2,634 481.48%
-
Tax Rate 8.31% 6.08% 7.99% 1.08% -0.03% 0.08% -0.13% -
Total Cost 214,008 208,254 221,047 230,338 195,964 153,364 103,046 62.56%
-
Net Worth 272,188 276,277 261,850 237,547 239,939 239,939 216,868 16.30%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 4,629 - 2,314 2,314 2,314 2,314 - -
Div Payout % 12.44% - 7.78% 20.87% 17.32% 26.46% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 272,188 276,277 261,850 237,547 239,939 239,939 216,868 16.30%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.00% 14.25% 10.12% 5.37% 8.21% 6.28% 3.00% -
ROE 13.67% 15.16% 11.36% 4.67% 5.57% 3.65% 1.21% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 31.17 31.48 31.88 31.55 27.67 21.21 14.93 63.13%
EPS 4.82 5.43 3.85 1.44 1.73 1.13 0.37 451.06%
DPS 0.60 0.00 0.30 0.30 0.30 0.30 0.00 -
NAPS 0.3528 0.3581 0.3394 0.3079 0.311 0.311 0.3048 10.21%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 27.19 27.46 27.81 27.52 24.14 18.50 12.01 72.15%
EPS 4.21 4.74 3.36 1.25 1.51 0.99 0.30 479.00%
DPS 0.52 0.00 0.26 0.26 0.26 0.26 0.00 -
NAPS 0.3077 0.3124 0.296 0.2686 0.2713 0.2713 0.2452 16.29%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.195 0.22 0.18 0.21 0.19 0.16 0.13 -
P/RPS 0.63 0.70 0.56 0.67 0.69 0.75 0.87 -19.31%
P/EPS 4.04 4.05 4.67 14.61 10.97 14.11 35.12 -76.25%
EY 24.73 24.68 21.42 6.84 9.11 7.09 2.85 320.60%
DY 3.08 0.00 1.67 1.43 1.58 1.88 0.00 -
P/NAPS 0.55 0.61 0.53 0.68 0.61 0.51 0.43 17.77%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 27/11/23 24/08/23 23/05/23 24/02/23 30/11/22 25/08/22 -
Price 0.20 0.20 0.195 0.205 0.20 0.18 0.14 -
P/RPS 0.64 0.64 0.61 0.65 0.72 0.85 0.94 -22.55%
P/EPS 4.15 3.68 5.06 14.26 11.55 15.88 37.82 -76.98%
EY 24.11 27.15 19.77 7.01 8.66 6.30 2.64 335.15%
DY 3.00 0.00 1.54 1.46 1.50 1.67 0.00 -
P/NAPS 0.57 0.56 0.57 0.67 0.64 0.58 0.46 15.32%

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