Highlights

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

Stock [PMCORP]: PAN MALAYSIA CORPORATION BHD
Announcement Date 16-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -147.06%    YoY -     -300.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 21,472 24,921 14,221 17,869 17,817 17,007 16,436 4.19%
  YoY % -13.84% 75.24% -20.42% 0.29% 4.76% 3.47% -
  Horiz. % 130.64% 151.62% 86.52% 108.72% 108.40% 103.47% 100.00%
PBT -387 353 28 94 468 -303 -3,394 -28.36%
  YoY % -209.63% 1,160.71% -70.21% -79.91% 254.46% 91.07% -
  Horiz. % 11.40% -10.40% -0.82% -2.77% -13.79% 8.93% 100.00%
Tax -208 -523 78 -85 218 178 214 -
  YoY % 60.23% -770.51% 191.76% -138.99% 22.47% -16.82% -
  Horiz. % -97.20% -244.39% 36.45% -39.72% 101.87% 83.18% 100.00%
NP -595 -170 106 9 686 -125 -3,180 -22.70%
  YoY % -250.00% -260.38% 1,077.78% -98.69% 648.80% 96.07% -
  Horiz. % 18.71% 5.35% -3.33% -0.28% -21.57% 3.93% 100.00%
NP to SH -595 -170 106 9 686 -103 -3,061 -22.25%
  YoY % -250.00% -260.38% 1,077.78% -98.69% 766.02% 96.64% -
  Horiz. % 19.44% 5.55% -3.46% -0.29% -22.41% 3.36% 100.00%
Tax Rate - % 148.16 % -278.57 % 90.43 % -46.58 % - % - % -
  YoY % 0.00% 153.19% -408.05% 294.14% 0.00% 0.00% -
  Horiz. % 0.00% -318.08% 598.05% -194.14% 100.00% - -
Total Cost 22,067 25,091 14,115 17,860 17,131 17,132 19,616 1.83%
  YoY % -12.05% 77.76% -20.97% 4.26% -0.01% -12.66% -
  Horiz. % 112.49% 127.91% 71.96% 91.05% 87.33% 87.34% 100.00%
Net Worth 315,449 431,460 523,852 311,751 298,067 442,900 329,093 -0.65%
  YoY % -26.89% -17.64% 68.04% 4.59% -32.70% 34.58% -
  Horiz. % 95.85% 131.11% 159.18% 94.73% 90.57% 134.58% 100.00%
Dividend
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 315,449 431,460 523,852 311,751 298,067 442,900 329,093 -0.65%
  YoY % -26.89% -17.64% 68.04% 4.59% -32.70% 34.58% -
  Horiz. % 95.85% 131.11% 159.18% 94.73% 90.57% 134.58% 100.00%
NOSH 708,397 850,000 1,060,000 705,000 685,999 1,030,000 711,860 -0.07%
  YoY % -16.66% -19.81% 50.35% 2.77% -33.40% 44.69% -
  Horiz. % 99.51% 119.41% 148.91% 99.04% 96.37% 144.69% 100.00%
Ratio Analysis
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -2.77 % -0.68 % 0.75 % 0.05 % 3.85 % -0.73 % -19.35 % -25.82%
  YoY % -307.35% -190.67% 1,400.00% -98.70% 627.40% 96.23% -
  Horiz. % 14.32% 3.51% -3.88% -0.26% -19.90% 3.77% 100.00%
ROE -0.19 % -0.04 % 0.02 % 0.00 % 0.23 % -0.02 % -0.93 % -21.65%
  YoY % -375.00% -300.00% 0.00% 0.00% 1,250.00% 97.85% -
  Horiz. % 20.43% 4.30% -2.15% -0.00% -24.73% 2.15% 100.00%
Per Share
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.03 2.93 1.34 2.53 2.60 1.65 2.31 4.26%
  YoY % 3.41% 118.66% -47.04% -2.69% 57.58% -28.57% -
  Horiz. % 131.17% 126.84% 58.01% 109.52% 112.55% 71.43% 100.00%
EPS -0.08 -0.02 0.01 0.00 0.10 -0.01 -0.43 -22.77%
  YoY % -300.00% -300.00% 0.00% 0.00% 1,100.00% 97.67% -
  Horiz. % 18.60% 4.65% -2.33% -0.00% -23.26% 2.33% 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 0.4453 0.5076 0.4942 0.4422 0.4345 0.4300 0.4623 -0.57%
  YoY % -12.27% 2.71% 11.76% 1.77% 1.05% -6.99% -
  Horiz. % 96.32% 109.80% 106.90% 95.65% 93.99% 93.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.78 3.22 1.84 2.31 2.30 2.20 2.13 4.18%
  YoY % -13.66% 75.00% -20.35% 0.43% 4.55% 3.29% -
  Horiz. % 130.52% 151.17% 86.38% 108.45% 107.98% 103.29% 100.00%
EPS -0.08 -0.02 0.01 0.00 0.09 -0.01 -0.40 -21.90%
  YoY % -300.00% -300.00% 0.00% 0.00% 1,000.00% 97.50% -
  Horiz. % 20.00% 5.00% -2.50% -0.00% -22.50% 2.50% 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 0.4079 0.5579 0.6774 0.4031 0.3854 0.5727 0.4255 -0.65%
  YoY % -26.89% -17.64% 68.05% 4.59% -32.70% 34.59% -
  Horiz. % 95.86% 131.12% 159.20% 94.74% 90.58% 134.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.1550 0.2550 0.2200 0.1350 0.0900 0.1100 0.1200 -
P/RPS 5.11 8.70 16.40 5.33 3.47 6.66 5.20 -0.27%
  YoY % -41.26% -46.95% 207.69% 53.60% -47.90% 28.08% -
  Horiz. % 98.27% 167.31% 315.38% 102.50% 66.73% 128.08% 100.00%
P/EPS -184.54 -1,275.00 2,200.00 10,575.00 90.00 -1,100.00 -27.91 33.67%
  YoY % 85.53% -157.95% -79.20% 11,650.00% 108.18% -3,841.24% -
  Horiz. % 661.20% 4,568.26% -7,882.48% -37,889.64% -322.47% 3,941.24% 100.00%
EY -0.54 -0.08 0.05 0.01 1.11 -0.09 -3.58 -25.22%
  YoY % -575.00% -260.00% 400.00% -99.10% 1,333.33% 97.49% -
  Horiz. % 15.08% 2.23% -1.40% -0.28% -31.01% 2.51% 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 0.35 0.50 0.45 0.31 0.21 0.26 0.26 4.67%
  YoY % -30.00% 11.11% 45.16% 47.62% -19.23% 0.00% -
  Horiz. % 134.62% 192.31% 173.08% 119.23% 80.77% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/02/17 23/02/16 26/08/14 22/08/13 23/08/12 18/08/11 16/08/10 -
Price 0.1700 0.3000 0.2600 0.1450 0.0900 0.0900 0.1300 -
P/RPS 5.61 10.23 19.38 5.72 3.47 5.45 5.63 -0.05%
  YoY % -45.16% -47.21% 238.81% 64.84% -36.33% -3.20% -
  Horiz. % 99.64% 181.71% 344.23% 101.60% 61.63% 96.80% 100.00%
P/EPS -202.40 -1,500.00 2,600.00 11,358.33 90.00 -900.00 -30.23 33.92%
  YoY % 86.51% -157.69% -77.11% 12,520.37% 110.00% -2,877.18% -
  Horiz. % 669.53% 4,961.96% -8,600.73% -37,573.04% -297.72% 2,977.18% 100.00%
EY -0.49 -0.07 0.04 0.01 1.11 -0.11 -3.31 -25.43%
  YoY % -600.00% -275.00% 300.00% -99.10% 1,109.09% 96.68% -
  Horiz. % 14.80% 2.11% -1.21% -0.30% -33.53% 3.32% 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 0.38 0.59 0.53 0.33 0.21 0.21 0.28 4.80%
  YoY % -35.59% 11.32% 60.61% 57.14% 0.00% -25.00% -
  Horiz. % 135.71% 210.71% 189.29% 117.86% 75.00% 75.00% 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.
 


 

434  348  468  481 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.375+0.04 
 DNEX-WD 0.095+0.01 
 ARMADA 0.75+0.025 
 JAG 0.13-0.02 
 HIBISCS 0.50-0.015 
 STERPRO 0.21+0.01 
 REACH-WA 0.1350.00 
 HUBLINE 0.1350.00 
 VIZIONE 0.125+0.015 
 BORNOIL 0.165-0.005 
Partners & Brokers