Highlights

[PMCORP] YoY Quarter Result on 2016-12-31 [#2]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 16-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -145.14%    YoY -     -250.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 22,695 21,472 17,045 14,221 17,869 17,817 17,007 4.53%
  YoY % 5.70% 25.97% 19.86% -20.42% 0.29% 4.76% -
  Horiz. % 133.45% 126.25% 100.22% 83.62% 105.07% 104.76% 100.00%
PBT -422 -387 2,348 28 94 468 -303 5.22%
  YoY % -9.04% -116.48% 8,285.71% -70.21% -79.91% 254.46% -
  Horiz. % 139.27% 127.72% -774.92% -9.24% -31.02% -154.46% 100.00%
Tax -793 -208 -116 78 -85 218 178 -
  YoY % -281.25% -79.31% -248.72% 191.76% -138.99% 22.47% -
  Horiz. % -445.51% -116.85% -65.17% 43.82% -47.75% 122.47% 100.00%
NP -1,215 -595 2,232 106 9 686 -125 41.82%
  YoY % -104.20% -126.66% 2,005.66% 1,077.78% -98.69% 648.80% -
  Horiz. % 972.00% 476.00% -1,785.60% -84.80% -7.20% -548.80% 100.00%
NP to SH -1,215 -595 2,232 106 9 686 -103 46.10%
  YoY % -104.20% -126.66% 2,005.66% 1,077.78% -98.69% 766.02% -
  Horiz. % 1,179.61% 577.67% -2,166.99% -102.91% -8.74% -666.02% 100.00%
Tax Rate - % - % 4.94 % -278.57 % 90.43 % -46.58 % - % -
  YoY % 0.00% 0.00% 101.77% -408.05% 294.14% 0.00% -
  Horiz. % 0.00% 0.00% -10.61% 598.05% -194.14% 100.00% -
Total Cost 23,910 22,067 14,813 14,115 17,860 17,131 17,132 5.25%
  YoY % 8.35% 48.97% 4.95% -20.97% 4.26% -0.01% -
  Horiz. % 139.56% 128.81% 86.46% 82.39% 104.25% 99.99% 100.00%
Net Worth 300,147 315,449 353,065 350,089 313,253 307,798 442,900 -5.80%
  YoY % -4.85% -10.65% 0.85% 11.76% 1.77% -30.50% -
  Horiz. % 67.77% 71.22% 79.72% 79.04% 70.73% 69.50% 100.00%
Dividend
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 300,147 315,449 353,065 350,089 313,253 307,798 442,900 -5.80%
  YoY % -4.85% -10.65% 0.85% 11.76% 1.77% -30.50% -
  Horiz. % 67.77% 71.22% 79.72% 79.04% 70.73% 69.50% 100.00%
NOSH 708,397 708,397 708,397 708,397 708,397 708,397 1,030,000 -5.59%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -31.22% -
  Horiz. % 68.78% 68.78% 68.78% 68.78% 68.78% 68.78% 100.00%
Ratio Analysis
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -5.35 % -2.77 % 13.09 % 0.75 % 0.05 % 3.85 % -0.73 % 35.80%
  YoY % -93.14% -121.16% 1,645.33% 1,400.00% -98.70% 627.40% -
  Horiz. % 732.88% 379.45% -1,793.15% -102.74% -6.85% -527.40% 100.00%
ROE -0.40 % -0.19 % 0.63 % 0.03 % 0.00 % 0.22 % -0.02 % 58.44%
  YoY % -110.53% -130.16% 2,000.00% 0.00% 0.00% 1,200.00% -
  Horiz. % 2,000.00% 950.00% -3,150.00% -150.00% -0.00% -1,100.00% 100.00%
Per Share
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.20 3.03 2.41 2.01 2.52 2.52 1.65 10.71%
  YoY % 5.61% 25.73% 19.90% -20.24% 0.00% 52.73% -
  Horiz. % 193.94% 183.64% 146.06% 121.82% 152.73% 152.73% 100.00%
EPS -0.17 -0.08 0.32 0.01 0.00 0.10 -0.01 54.53%
  YoY % -112.50% -125.00% 3,100.00% 0.00% 0.00% 1,100.00% -
  Horiz. % 1,700.00% 800.00% -3,200.00% -100.00% -0.00% -1,000.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4237 0.4453 0.4984 0.4942 0.4422 0.4345 0.4300 -0.23%
  YoY % -4.85% -10.65% 0.85% 11.76% 1.77% 1.05% -
  Horiz. % 98.53% 103.56% 115.91% 114.93% 102.84% 101.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.93 2.78 2.20 1.84 2.31 2.30 2.20 4.50%
  YoY % 5.40% 26.36% 19.57% -20.35% 0.43% 4.55% -
  Horiz. % 133.18% 126.36% 100.00% 83.64% 105.00% 104.55% 100.00%
EPS -0.16 -0.08 0.29 0.01 0.00 0.09 -0.01 53.10%
  YoY % -100.00% -127.59% 2,800.00% 0.00% 0.00% 1,000.00% -
  Horiz. % 1,600.00% 800.00% -2,900.00% -100.00% -0.00% -900.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3881 0.4079 0.4565 0.4527 0.4051 0.3980 0.5727 -5.80%
  YoY % -4.85% -10.65% 0.84% 11.75% 1.78% -30.50% -
  Horiz. % 67.77% 71.22% 79.71% 79.05% 70.74% 69.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.1800 0.1550 0.1850 0.2200 0.1350 0.0900 0.1100 -
P/RPS 5.62 5.11 7.69 10.96 5.35 3.58 6.66 -2.57%
  YoY % 9.98% -33.55% -29.84% 104.86% 49.44% -46.25% -
  Horiz. % 84.38% 76.73% 115.47% 164.56% 80.33% 53.75% 100.00%
P/EPS -104.95 -184.54 58.72 1,470.26 10,625.96 92.94 -1,100.00 -30.30%
  YoY % 43.13% -414.27% -96.01% -86.16% 11,333.14% 108.45% -
  Horiz. % 9.54% 16.78% -5.34% -133.66% -966.00% -8.45% 100.00%
EY -0.95 -0.54 1.70 0.07 0.01 1.08 -0.09 43.62%
  YoY % -75.93% -131.76% 2,328.57% 600.00% -99.07% 1,300.00% -
  Horiz. % 1,055.56% 600.00% -1,888.89% -77.78% -11.11% -1,200.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.35 0.37 0.45 0.31 0.21 0.26 7.65%
  YoY % 20.00% -5.41% -17.78% 45.16% 47.62% -19.23% -
  Horiz. % 161.54% 134.62% 142.31% 173.08% 119.23% 80.77% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/02/18 16/02/17 19/08/15 26/08/14 22/08/13 23/08/12 18/08/11 -
Price 0.1700 0.1700 0.1900 0.2600 0.1450 0.0900 0.0900 -
P/RPS 5.31 5.61 7.90 12.95 5.75 3.58 5.45 -0.40%
  YoY % -5.35% -28.99% -39.00% 125.22% 60.61% -34.31% -
  Horiz. % 97.43% 102.94% 144.95% 237.61% 105.50% 65.69% 100.00%
P/EPS -99.12 -202.40 60.30 1,737.58 11,413.06 92.94 -900.00 -28.74%
  YoY % 51.03% -435.66% -96.53% -84.78% 12,180.03% 110.33% -
  Horiz. % 11.01% 22.49% -6.70% -193.06% -1,268.12% -10.33% 100.00%
EY -1.01 -0.49 1.66 0.06 0.01 1.08 -0.11 40.58%
  YoY % -106.12% -129.52% 2,666.67% 500.00% -99.07% 1,081.82% -
  Horiz. % 918.18% 445.45% -1,509.09% -54.55% -9.09% -981.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.38 0.38 0.53 0.33 0.21 0.21 10.41%
  YoY % 5.26% 0.00% -28.30% 60.61% 57.14% 0.00% -
  Horiz. % 190.48% 180.95% 180.95% 252.38% 157.14% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

284  492  521  619 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.755-0.035 
 NEXGRAM 0.07+0.005 
 KSTAR-WA 0.045-0.01 
 PUC 0.26-0.005 
 DBE 0.0350.00 
 BORNOIL 0.080.00 
 HIBISCS-WC 0.425-0.025 
 HSI-C3B 0.475-0.07 
 DAYA 0.035+0.005 
 KNM 0.215-0.005 
Partners & Brokers