[PMCORP] YoY TTM Result on 30-Sep-2022 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 232.08%
YoY- 117.1%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 248,284 242,873 163,638 32,829 52,725 67,476 75,268 21.98%
PBT -117,134 36,861 10,282 -51,167 -636 -10,971 1,760 -
Tax -553 -2,242 -8 15 506 -740 246 -
NP -117,687 34,619 10,274 -51,152 -130 -11,711 2,006 -
-
NP to SH -114,702 41,895 8,747 -51,152 -130 -11,711 2,006 -
-
Tax Rate - 6.08% 0.08% - - - -13.98% -
Total Cost 365,971 208,254 153,364 83,981 52,855 79,187 73,262 30.71%
-
Net Worth 205,301 276,277 239,939 226,687 285,058 282,721 299,581 -6.09%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 4,629 - 2,314 3,541 - 3,541 - -
Div Payout % 0.00% - 26.46% 0.00% - 0.00% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 205,301 276,277 239,939 226,687 285,058 282,721 299,581 -6.09%
NOSH 884,484 773,357 773,357 773,357 773,357 773,357 773,357 2.26%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -47.40% 14.25% 6.28% -155.81% -0.25% -17.36% 2.67% -
ROE -55.87% 15.16% 3.65% -22.57% -0.05% -4.14% 0.67% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 28.13 31.48 21.21 4.63 7.44 9.53 10.63 17.59%
EPS -13.00 5.43 1.13 -7.22 -0.02 -1.65 0.28 -
DPS 0.52 0.00 0.30 0.50 0.00 0.50 0.00 -
NAPS 0.2326 0.3581 0.311 0.32 0.4024 0.3991 0.4229 -9.47%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 28.07 27.46 18.50 3.71 5.96 7.63 8.51 21.98%
EPS -12.97 4.74 0.99 -5.78 -0.01 -1.32 0.23 -
DPS 0.52 0.00 0.26 0.40 0.00 0.40 0.00 -
NAPS 0.2321 0.3124 0.2713 0.2563 0.3223 0.3196 0.3387 -6.09%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.165 0.22 0.16 0.125 0.13 0.13 0.15 -
P/RPS 0.59 0.70 0.75 2.70 1.75 1.36 1.41 -13.50%
P/EPS -1.27 4.05 14.11 -1.73 -708.40 -7.86 52.97 -
EY -78.76 24.68 7.09 -57.77 -0.14 -12.72 1.89 -
DY 3.18 0.00 1.88 4.00 0.00 3.85 0.00 -
P/NAPS 0.71 0.61 0.51 0.39 0.32 0.33 0.35 12.49%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 15/11/24 27/11/23 30/11/22 24/11/21 24/11/20 22/11/19 23/11/18 -
Price 0.14 0.20 0.18 0.12 0.13 0.135 0.155 -
P/RPS 0.50 0.64 0.85 2.59 1.75 1.42 1.46 -16.34%
P/EPS -1.08 3.68 15.88 -1.66 -708.40 -8.17 54.74 -
EY -92.82 27.15 6.30 -60.17 -0.14 -12.25 1.83 -
DY 3.75 0.00 1.67 4.17 0.00 3.70 0.00 -
P/NAPS 0.60 0.56 0.58 0.38 0.32 0.34 0.37 8.38%

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