Highlights

[PAM-C50] QoQ Quarter Result on 2018-09-30 [#1]

Stock [PAM-C50]: CIMB FTSE CHINA 25
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -37.20%    YoY -     -78.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,111 -594 321 -145 -637 571 1,167 -2.77%
  QoQ % 287.04% -285.05% 321.38% 77.24% -211.56% -51.07% -
  Horiz. % 95.20% -50.90% 27.51% -12.43% -54.58% 48.93% 100.00%
PBT 979 -686 266 -332 -680 522 1,115 -7.17%
  QoQ % 242.71% -357.89% 180.12% 51.18% -230.27% -53.18% -
  Horiz. % 87.80% -61.52% 23.86% -29.78% -60.99% 46.82% 100.00%
Tax 29 -29 -28 711 0 -1 -20 -
  QoQ % 200.00% -3.57% -103.94% 0.00% 0.00% 95.00% -
  Horiz. % -145.00% 145.00% 140.00% -3,555.00% -0.00% 5.00% 100.00%
NP 1,008 -715 238 379 -680 521 1,095 -4.63%
  QoQ % 240.98% -400.42% -37.20% 155.74% -230.52% -52.42% -
  Horiz. % 92.05% -65.30% 21.74% 34.61% -62.10% 47.58% 100.00%
NP to SH 1,008 -715 238 379 -680 521 1,095 -4.63%
  QoQ % 240.98% -400.42% -37.20% 155.74% -230.52% -52.42% -
  Horiz. % 92.05% -65.30% 21.74% 34.61% -62.10% 47.58% 100.00%
Tax Rate -2.96 % - % 10.53 % - % - % 0.19 % 1.79 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -89.39% -
  Horiz. % -165.36% 0.00% 588.27% 0.00% 0.00% 10.61% 100.00%
Total Cost 103 121 83 -524 43 50 72 22.73%
  QoQ % -14.88% 45.78% 115.84% -1,318.60% -14.00% -30.56% -
  Horiz. % 143.06% 168.06% 115.28% -727.78% 59.72% 69.44% 100.00%
Net Worth 11,517 10,509 13,394 15,170 15,384 16,065 1,587,053 -94.03%
  QoQ % 9.59% -21.53% -11.71% -1.39% -4.24% -98.99% -
  Horiz. % 0.73% 0.66% 0.84% 0.96% 0.97% 1.01% 100.00%
Dividend
30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 11,517 10,509 13,394 15,170 15,384 16,065 1,587,053 -94.03%
  QoQ % 9.59% -21.53% -11.71% -1.39% -4.24% -98.99% -
  Horiz. % 0.73% 0.66% 0.84% 0.96% 0.97% 1.01% 100.00%
NOSH 7,150 7,150 8,450 9,750 9,750 9,750 995,454 -94.06%
  QoQ % 0.00% -15.38% -13.33% 0.00% 0.00% -99.02% -
  Horiz. % 0.72% 0.72% 0.85% 0.98% 0.98% 0.98% 100.00%
Ratio Analysis
30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 90.73 % 0.00 % 74.14 % 0.00 % 0.00 % 91.24 % 93.83 % -1.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -2.76% -
  Horiz. % 96.70% 0.00% 79.02% 0.00% 0.00% 97.24% 100.00%
ROE 8.75 % -6.80 % 1.78 % 2.50 % -4.42 % 3.24 % 0.07 % 1,483.59%
  QoQ % 228.68% -482.02% -28.80% 156.56% -236.42% 4,528.57% -
  Horiz. % 12,500.00% -9,714.29% 2,542.86% 3,571.43% -6,314.29% 4,628.57% 100.00%
Per Share
30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 15.54 - 3.80 - - 5.86 0.12 1,515.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4,783.33% -
  Horiz. % 12,950.00% 0.00% 3,166.67% 0.00% 0.00% 4,883.33% 100.00%
EPS 0.14 -0.10 0.03 -0.03 -0.07 0.05 0.11 14.79%
  QoQ % 240.00% -433.33% 200.00% 57.14% -240.00% -54.55% -
  Horiz. % 127.27% -90.91% 27.27% -27.27% -63.64% 45.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6109 1.4699 1.5851 1.5559 1.5779 1.6477 1.5943 0.59%
  QoQ % 9.59% -7.27% 1.88% -1.39% -4.24% 3.35% -
  Horiz. % 101.04% 92.20% 99.42% 97.59% 98.97% 103.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,150
30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 15.54 - 4.49 - - 7.99 16.32 -2.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -51.04% -
  Horiz. % 95.22% 0.00% 27.51% 0.00% 0.00% 48.96% 100.00%
EPS 0.14 -0.10 3.33 5.30 -9.51 7.29 15.31 -93.18%
  QoQ % 240.00% -103.00% -37.17% 155.73% -230.45% -52.38% -
  Horiz. % 0.91% -0.65% 21.75% 34.62% -62.12% 47.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6109 1.4699 1.8733 2.1217 2.1517 2.2469 221.9655 -94.03%
  QoQ % 9.59% -21.53% -11.71% -1.39% -4.24% -98.99% -
  Horiz. % 0.73% 0.66% 0.84% 0.96% 0.97% 1.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/06/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.5850 1.4700 1.5800 1.5400 1.6000 1.6600 1.6100 -
P/RPS 10.20 0.00 41.59 0.00 0.00 28.35 1,373.34 -93.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -97.94% -
  Horiz. % 0.74% 0.00% 3.03% 0.00% 0.00% 2.06% 100.00%
P/EPS 11.24 -14.70 56.10 39.62 -22.94 31.07 1,463.64 -93.83%
  QoQ % 176.46% -126.20% 41.60% 272.71% -173.83% -97.88% -
  Horiz. % 0.77% -1.00% 3.83% 2.71% -1.57% 2.12% 100.00%
EY 8.89 -6.80 1.78 2.52 -4.36 3.22 0.07 1,498.04%
  QoQ % 230.74% -482.02% -29.37% 157.80% -235.40% 4,500.00% -
  Horiz. % 12,700.00% -9,714.29% 2,542.86% 3,600.00% -6,228.57% 4,600.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 1.00 1.00 0.99 1.01 1.01 1.01 -1.71%
  QoQ % -2.00% 0.00% 1.01% -1.98% 0.00% 0.00% -
  Horiz. % 97.03% 99.01% 99.01% 98.02% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/08/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 1.5200 1.6050 1.5500 1.5700 1.6400 1.6600 1.6900 -
P/RPS 9.78 0.00 40.80 0.00 0.00 28.35 1,441.58 -94.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -98.03% -
  Horiz. % 0.68% 0.00% 2.83% 0.00% 0.00% 1.97% 100.00%
P/EPS 10.78 -16.05 55.03 40.39 -23.51 31.07 1,536.36 -94.14%
  QoQ % 167.17% -129.17% 36.25% 271.80% -175.67% -97.98% -
  Horiz. % 0.70% -1.04% 3.58% 2.63% -1.53% 2.02% 100.00%
EY 9.27 -6.23 1.82 2.48 -4.25 3.22 0.07 1,536.77%
  QoQ % 248.80% -442.31% -26.61% 158.35% -231.99% 4,500.00% -
  Horiz. % 13,242.86% -8,900.00% 2,600.00% 3,542.86% -6,071.43% 4,600.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.94 1.09 0.98 1.01 1.04 1.01 1.06 -6.64%
  QoQ % -13.76% 11.22% -2.97% -2.88% 2.97% -4.72% -
  Horiz. % 88.68% 102.83% 92.45% 95.28% 98.11% 95.28% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers