[PMCORP] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ--%
YoY- 64.24%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 45,303 41,123 39,736 33,404 31,414 37,483 36,637 3.31%
PBT 6,369 -374 1,121 3,269 1,965 835 1,171 29.72%
Tax -1,113 -870 -398 -334 -178 -403 108 -
NP 5,256 -1,244 723 2,935 1,787 432 1,279 24.25%
-
NP to SH 5,256 -1,244 723 2,935 1,787 432 1,279 24.25%
-
Tax Rate 17.48% - 35.50% 10.22% 9.06% 48.26% -9.22% -
Total Cost 40,047 42,367 39,013 30,469 29,627 37,051 35,358 1.93%
-
Net Worth 297,810 300,147 315,449 356,781 350,089 313,253 307,798 -0.50%
Dividend
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 297,810 300,147 315,449 356,781 350,089 313,253 307,798 -0.50%
NOSH 773,357 773,357 773,357 715,853 773,357 773,357 773,357 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.60% -3.03% 1.82% 8.79% 5.69% 1.15% 3.49% -
ROE 1.76% -0.41% 0.23% 0.82% 0.51% 0.14% 0.42% -
Per Share
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.40 5.81 5.61 4.67 4.43 5.29 5.17 3.33%
EPS 0.74 -0.18 0.10 0.41 0.25 0.06 0.18 24.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4204 0.4237 0.4453 0.4984 0.4942 0.4422 0.4345 -0.50%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.12 4.65 4.49 3.78 3.55 4.24 4.14 3.31%
EPS 0.59 -0.14 0.08 0.33 0.20 0.05 0.14 24.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3367 0.3393 0.3566 0.4034 0.3958 0.3542 0.348 -0.50%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.14 0.18 0.155 0.185 0.22 0.135 0.09 -
P/RPS 2.19 3.10 2.76 3.96 4.96 2.55 1.74 3.59%
P/EPS 18.87 -102.50 151.87 45.12 87.21 221.37 49.85 -13.86%
EY 5.30 -0.98 0.66 2.22 1.15 0.45 2.01 16.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.35 0.37 0.45 0.31 0.21 7.19%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 13/02/19 26/02/18 16/02/17 19/08/15 26/08/14 22/08/13 23/08/12 -
Price 0.155 0.17 0.17 0.19 0.26 0.145 0.09 -
P/RPS 2.42 2.93 3.03 4.07 5.86 2.74 1.74 5.20%
P/EPS 20.89 -96.81 166.57 46.34 103.07 237.77 49.85 -12.51%
EY 4.79 -1.03 0.60 2.16 0.97 0.42 2.01 14.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.38 0.38 0.53 0.33 0.21 9.09%

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