[PMCORP] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 68.31%
YoY- 191.9%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 74,212 74,299 80,793 85,611 80,677 78,571 72,924 0.23%
PBT -12,084 14,563 19,111 8,685 3,655 -3,911 -98 89.99%
Tax -326 -2,011 -506 -687 -840 -470 -680 -9.33%
NP -12,410 12,552 18,605 7,998 2,815 -4,381 -778 44.65%
-
NP to SH -12,410 12,552 18,605 7,998 2,740 -4,469 -1,186 36.75%
-
Tax Rate - 13.81% 2.65% 7.91% 22.98% - - -
Total Cost 86,622 61,747 62,188 77,613 77,862 82,952 73,702 2.17%
-
Net Worth 302,556 311,943 342,540 315,236 303,988 314,040 322,236 -0.83%
Dividend
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 302,556 311,943 342,540 315,236 303,988 314,040 322,236 -0.83%
NOSH 773,357 773,357 773,357 773,357 773,357 719,285 710,555 1.13%
Ratio Analysis
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -16.72% 16.89% 23.03% 9.34% 3.49% -5.58% -1.07% -
ROE -4.10% 4.02% 5.43% 2.54% 0.90% -1.42% -0.37% -
Per Share
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.48 10.51 11.47 12.09 11.39 10.92 10.26 0.28%
EPS -1.75 1.78 2.64 1.13 0.39 -0.62 -0.17 36.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4271 0.4414 0.4865 0.445 0.429 0.4366 0.4535 -0.79%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.39 8.40 9.13 9.68 9.12 8.88 8.24 0.24%
EPS -1.40 1.42 2.10 0.90 0.31 -0.51 -0.13 37.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3421 0.3527 0.3873 0.3564 0.3437 0.3551 0.3643 -0.83%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.19 0.165 0.22 0.10 0.09 0.12 0.13 -
P/RPS 1.81 1.57 1.92 0.83 0.79 1.10 1.27 4.83%
P/EPS -10.85 9.29 8.33 8.86 23.28 -19.31 -77.89 -23.10%
EY -9.22 10.76 12.01 11.29 4.30 -5.18 -1.28 30.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.45 0.22 0.21 0.27 0.29 5.71%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/08/17 29/08/16 21/02/14 26/02/13 22/02/12 28/02/11 23/02/10 -
Price 0.175 0.155 0.25 0.095 0.10 0.13 0.13 -
P/RPS 1.67 1.47 2.18 0.79 0.88 1.19 1.27 3.71%
P/EPS -9.99 8.73 9.46 8.41 25.86 -20.92 -77.89 -23.94%
EY -10.01 11.46 10.57 11.88 3.87 -4.78 -1.28 31.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.51 0.21 0.23 0.30 0.29 4.72%

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