[PMCORP] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 81.9%
YoY- 88.66%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 78,372 86,405 82,644 73,685 76,692 109,088 134,069 -8.55%
PBT 20,307 8,723 4,505 -1,062 -5,952 -30,866 14,761 5.45%
Tax -444 -895 -1,153 141 -735 -1,672 12,892 -
NP 19,863 7,828 3,352 -921 -6,687 -32,538 27,653 -5.36%
-
NP to SH 19,863 7,828 3,270 -809 -7,134 -33,997 27,061 -5.02%
-
Tax Rate 2.19% 10.26% 25.59% - - - -87.34% -
Total Cost 58,509 78,577 79,292 74,606 83,379 141,626 106,416 -9.48%
-
Net Worth 345,839 311,765 309,215 275,310 326,339 326,219 357,686 -0.55%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 345,839 311,765 309,215 275,310 326,339 326,219 357,686 -0.55%
NOSH 773,357 773,357 773,357 630,000 705,294 712,424 717,380 1.25%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 25.34% 9.06% 4.06% -1.25% -8.72% -29.83% 20.63% -
ROE 5.74% 2.51% 1.06% -0.29% -2.19% -10.42% 7.57% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 11.06 12.20 11.67 11.70 10.87 15.31 18.69 -8.36%
EPS 2.80 1.11 0.46 -0.13 -1.01 -4.77 3.77 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4882 0.4401 0.4365 0.437 0.4627 0.4579 0.4986 -0.35%
Adjusted Per Share Value based on latest NOSH - 630,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.86 9.77 9.34 8.33 8.67 12.33 15.16 -8.55%
EPS 2.25 0.89 0.37 -0.09 -0.81 -3.84 3.06 -4.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.391 0.3525 0.3496 0.3113 0.369 0.3688 0.4044 -0.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.215 0.10 0.09 0.12 0.14 0.09 0.19 -
P/RPS 1.94 0.82 0.77 1.03 1.29 0.59 1.02 11.30%
P/EPS 7.67 9.05 19.50 -93.45 -13.84 -1.89 5.04 7.24%
EY 13.04 11.05 5.13 -1.07 -7.22 -53.02 19.85 -6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.23 0.21 0.27 0.30 0.20 0.38 2.47%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 27/05/13 28/05/12 24/05/11 25/05/10 26/05/09 27/05/08 -
Price 0.225 0.17 0.09 0.12 0.12 0.16 0.19 -
P/RPS 2.03 1.39 0.77 1.03 1.10 1.04 1.02 12.14%
P/EPS 8.02 15.38 19.50 -93.45 -11.86 -3.35 5.04 8.04%
EY 12.46 6.50 5.13 -1.07 -8.43 -29.83 19.85 -7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.21 0.27 0.26 0.35 0.38 3.23%

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