Highlights

[PAM-A40M] QoQ Quarter Result on 2020-12-31 [#2]

Stock [PAM-A40M]: CIMB FTSE ASEAN 40 MALAYSIA
Announcement Date 26-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2021
Quarter 31-Dec-2020  [#2]
Profit Trend QoQ -     113.73%    YoY -     135.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 108 -586 -210 501 212 393 -383 -
  QoQ % 118.43% -179.05% -141.92% 136.32% -46.06% 202.61% -
  Horiz. % -28.20% 153.00% 54.83% -130.81% -55.35% -102.61% 100.00%
PBT 84 -612 -234 475 189 382 -438 -
  QoQ % 113.73% -161.54% -149.26% 151.32% -50.52% 187.21% -
  Horiz. % -19.18% 139.73% 53.42% -108.45% -43.15% -87.21% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 84 -612 -234 475 189 382 -438 -
  QoQ % 113.73% -161.54% -149.26% 151.32% -50.52% 187.21% -
  Horiz. % -19.18% 139.73% 53.42% -108.45% -43.15% -87.21% 100.00%
NP to SH 84 -612 -234 475 189 382 -438 -
  QoQ % 113.73% -161.54% -149.26% 151.32% -50.52% 187.21% -
  Horiz. % -19.18% 139.73% 53.42% -108.45% -43.15% -87.21% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 24 26 24 26 23 11 55 -28.17%
  QoQ % -7.69% 8.33% -7.69% 13.04% 109.09% -80.00% -
  Horiz. % 43.64% 47.27% 43.64% 47.27% 41.82% 20.00% 100.00%
Net Worth 4,268 4,184 4,955 5,189 4,899 5,092 4,710 -3.86%
  QoQ % 2.00% -15.56% -4.51% 5.91% -3.78% 8.10% -
  Horiz. % 90.61% 88.83% 105.20% 110.16% 104.01% 108.10% 100.00%
Dividend
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 1 - - 1 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 0.40 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 4,268 4,184 4,955 5,189 4,899 5,092 4,710 -3.86%
  QoQ % 2.00% -15.56% -4.51% 5.91% -3.78% 8.10% -
  Horiz. % 90.61% 88.83% 105.20% 110.16% 104.01% 108.10% 100.00%
NOSH 2,700 2,700 2,700 2,700 2,700 2,700 2,700 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 77.78 % 0.00 % 0.00 % 94.81 % 89.15 % 97.20 % 0.00 % -
  QoQ % 0.00% 0.00% 0.00% 6.35% -8.28% 0.00% -
  Horiz. % 80.02% 0.00% 0.00% 97.54% 91.72% 100.00% -
ROE 1.97 % -14.63 % -4.72 % 9.15 % 3.86 % 7.50 % -9.30 % -
  QoQ % 113.47% -209.96% -151.58% 137.05% -48.53% 180.65% -
  Horiz. % -21.18% 157.31% 50.75% -98.39% -41.51% -80.65% 100.00%
Per Share
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.00 - - 18.56 7.85 14.56 - -
  QoQ % 0.00% 0.00% 0.00% 136.43% -46.09% 0.00% -
  Horiz. % 27.47% 0.00% 0.00% 127.47% 53.91% 100.00% -
EPS 0.03 -0.23 -0.09 0.18 0.07 0.14 -0.16 -
  QoQ % 113.04% -155.56% -150.00% 157.14% -50.00% 187.50% -
  Horiz. % -18.75% 143.75% 56.25% -112.50% -43.75% -87.50% 100.00%
DPS 0.00 0.00 0.00 0.07 0.00 0.00 0.07 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
NAPS 1.5808 1.5498 1.8354 1.9220 1.8147 1.8860 1.7447 -3.86%
  QoQ % 2.00% -15.56% -4.51% 5.91% -3.78% 8.10% -
  Horiz. % 90.61% 88.83% 105.20% 110.16% 104.01% 108.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,700
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.00 - - 18.56 7.85 14.56 - -
  QoQ % 0.00% 0.00% 0.00% 136.43% -46.09% 0.00% -
  Horiz. % 27.47% 0.00% 0.00% 127.47% 53.91% 100.00% -
EPS 0.03 -0.23 -0.09 0.18 0.07 0.14 -0.16 -
  QoQ % 113.04% -155.56% -150.00% 157.14% -50.00% 187.50% -
  Horiz. % -18.75% 143.75% 56.25% -112.50% -43.75% -87.50% 100.00%
DPS 0.00 0.00 0.00 0.07 0.00 0.00 0.07 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
NAPS 1.5808 1.5498 1.8354 1.9220 1.8147 1.8860 1.7447 -3.86%
  QoQ % 2.00% -15.56% -4.51% 5.91% -3.78% 8.10% -
  Horiz. % 90.61% 88.83% 105.20% 110.16% 104.01% 108.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/20 30/06/20 31/12/19 28/06/19 31/12/18 28/09/18 29/06/18 -
Price 1.6800 1.5750 1.8200 1.9400 1.8250 1.9000 1.7400 -
P/RPS 42.00 0.00 0.00 10.46 23.24 13.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% -54.99% 78.08% 0.00% -
  Horiz. % 321.84% 0.00% 0.00% 80.15% 178.08% 100.00% -
P/EPS 54.00 -6.95 -21.00 11.03 26.07 13.43 -10.73 -
  QoQ % 876.98% 66.90% -290.39% -57.69% 94.12% 225.16% -
  Horiz. % -503.26% 64.77% 195.71% -102.80% -242.96% -125.16% 100.00%
EY 1.85 -14.39 -4.76 9.07 3.84 7.45 -9.32 -
  QoQ % 112.86% -202.31% -152.48% 136.20% -48.46% 179.94% -
  Horiz. % -19.85% 154.40% 51.07% -97.32% -41.20% -79.94% 100.00%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.02 0.99 1.01 1.01 1.01 1.00 2.35%
  QoQ % 3.92% 3.03% -1.98% 0.00% 0.00% 1.00% -
  Horiz. % 106.00% 102.00% 99.00% 101.00% 101.00% 101.00% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/21 28/08/20 28/02/20 30/08/19 28/02/19 30/11/18 30/08/18 -
Price 1.6350 1.4400 1.7350 1.8300 1.8750 1.8200 1.8850 -
P/RPS 40.88 0.00 0.00 9.86 23.88 12.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% -58.71% 91.04% 0.00% -
  Horiz. % 327.04% 0.00% 0.00% 78.88% 191.04% 100.00% -
P/EPS 52.55 -6.35 -20.02 10.40 26.79 12.86 -11.62 -
  QoQ % 927.56% 68.28% -292.50% -61.18% 108.32% 210.67% -
  Horiz. % -452.24% 54.65% 172.29% -89.50% -230.55% -110.67% 100.00%
EY 1.90 -15.74 -5.00 9.61 3.73 7.77 -8.61 -
  QoQ % 112.07% -214.80% -152.03% 157.64% -51.99% 190.24% -
  Horiz. % -22.07% 182.81% 58.07% -111.61% -43.32% -90.24% 100.00%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
P/NAPS 1.03 0.93 0.95 0.95 1.03 0.97 1.08 -1.87%
  QoQ % 10.75% -2.11% 0.00% -7.77% 6.19% -10.19% -
  Horiz. % 95.37% 86.11% 87.96% 87.96% 95.37% 89.81% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS