[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 242,873 163,638 32,829 52,725 67,476 75,268 74,376 21.79%
PBT 36,861 10,282 -51,167 -636 -10,971 1,760 -13,544 -
Tax -2,242 -8 15 506 -740 246 -213 48.01%
NP 34,619 10,274 -51,152 -130 -11,711 2,006 -13,757 -
-
NP to SH 41,895 8,747 -51,152 -130 -11,711 2,006 -13,757 -
-
Tax Rate 6.08% 0.08% - - - -13.98% - -
Total Cost 208,254 153,364 83,981 52,855 79,187 73,262 88,133 15.40%
-
Net Worth 276,277 239,939 226,687 285,058 282,721 299,581 301,493 -1.44%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 2,314 3,541 - 3,541 - - -
Div Payout % - 26.46% 0.00% - 0.00% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 276,277 239,939 226,687 285,058 282,721 299,581 301,493 -1.44%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 14.25% 6.28% -155.81% -0.25% -17.36% 2.67% -18.50% -
ROE 15.16% 3.65% -22.57% -0.05% -4.14% 0.67% -4.56% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.48 21.21 4.63 7.44 9.53 10.63 10.50 20.07%
EPS 5.43 1.13 -7.22 -0.02 -1.65 0.28 -1.94 -
DPS 0.00 0.30 0.50 0.00 0.50 0.00 0.00 -
NAPS 0.3581 0.311 0.32 0.4024 0.3991 0.4229 0.4256 -2.83%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 27.46 18.50 3.71 5.96 7.63 8.51 8.41 21.79%
EPS 4.74 0.99 -5.78 -0.01 -1.32 0.23 -1.56 -
DPS 0.00 0.26 0.40 0.00 0.40 0.00 0.00 -
NAPS 0.3124 0.2713 0.2563 0.3223 0.3196 0.3387 0.3409 -1.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.22 0.16 0.125 0.13 0.13 0.15 0.175 -
P/RPS 0.70 0.75 2.70 1.75 1.36 1.41 1.67 -13.48%
P/EPS 4.05 14.11 -1.73 -708.40 -7.86 52.97 -9.01 -
EY 24.68 7.09 -57.77 -0.14 -12.72 1.89 -11.10 -
DY 0.00 1.88 4.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.61 0.51 0.39 0.32 0.33 0.35 0.41 6.84%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 30/11/22 24/11/21 24/11/20 22/11/19 23/11/18 21/11/17 -
Price 0.20 0.18 0.12 0.13 0.135 0.155 0.175 -
P/RPS 0.64 0.85 2.59 1.75 1.42 1.46 1.67 -14.76%
P/EPS 3.68 15.88 -1.66 -708.40 -8.17 54.74 -9.01 -
EY 27.15 6.30 -60.17 -0.14 -12.25 1.83 -11.10 -
DY 0.00 1.67 4.17 0.00 3.70 0.00 0.00 -
P/NAPS 0.56 0.58 0.38 0.32 0.34 0.37 0.41 5.33%

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