Highlights

[PAM-A40M] QoQ TTM Result on 2018-06-30 [#4]

Stock [PAM-A40M]: CIMB FTSE ASEAN 40 MALAYSIA
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     -178.57%    YoY -     -153.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 723 195 250 -124 333 539 349 51.69%
  QoQ % 270.77% -22.00% 301.61% -137.24% -38.22% 54.44% -
  Horiz. % 207.16% 55.87% 71.63% -35.53% 95.42% 154.44% 100.00%
PBT 608 95 156 -220 280 483 298 50.37%
  QoQ % 540.00% -39.10% 170.91% -178.57% -42.03% 62.08% -
  Horiz. % 204.03% 31.88% 52.35% -73.83% 93.96% 162.08% 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 608 95 156 -220 280 483 298 50.37%
  QoQ % 540.00% -39.10% 170.91% -178.57% -42.03% 62.08% -
  Horiz. % 204.03% 31.88% 52.35% -73.83% 93.96% 162.08% 100.00%
NP to SH 608 95 156 -220 280 483 298 50.37%
  QoQ % 540.00% -39.10% 170.91% -178.57% -42.03% 62.08% -
  Horiz. % 204.03% 31.88% 52.35% -73.83% 93.96% 162.08% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 115 100 94 96 53 56 51 59.23%
  QoQ % 15.00% 6.38% -2.08% 81.13% -5.36% 9.80% -
  Horiz. % 225.49% 196.08% 184.31% 188.24% 103.92% 109.80% 100.00%
Net Worth 5,189 4,899 5,092 4,710 5,291 5,329 2,539 50.50%
  QoQ % 5.91% -3.78% 8.10% -10.97% -0.72% 109.86% -
  Horiz. % 204.34% 192.93% 200.51% 185.49% 208.35% 209.86% 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 3 1 1 1 0 0 0 121.02%
  QoQ % 100.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 400.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
Div Payout % 0.62 % 1.99 % 1.21 % - % 0.34 % 0.20 % 0.32 % 45.99%
  QoQ % -68.84% 64.46% 0.00% 0.00% 70.00% -37.50% -
  Horiz. % 193.75% 621.88% 378.13% 0.00% 106.25% 62.50% 100.00%
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 5,189 4,899 5,092 4,710 5,291 5,329 2,539 50.50%
  QoQ % 5.91% -3.78% 8.10% -10.97% -0.72% 109.86% -
  Horiz. % 204.34% 192.93% 200.51% 185.49% 208.35% 209.86% 100.00%
NOSH 2,700 2,700 2,700 2,700 2,700 2,700 1,350 48.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 200.00% 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 84.09 % 48.72 % 62.40 % 0.00 % 84.08 % 89.61 % 85.39 % -0.87%
  QoQ % 72.60% -21.92% 0.00% 0.00% -6.17% 4.94% -
  Horiz. % 98.48% 57.06% 73.08% 0.00% 98.47% 104.94% 100.00%
ROE 11.72 % 1.94 % 3.06 % -4.67 % 5.29 % 9.06 % 11.73 % -0.05%
  QoQ % 504.12% -36.60% 165.52% -188.28% -41.61% -22.76% -
  Horiz. % 99.91% 16.54% 26.09% -39.81% 45.10% 77.24% 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 26.78 7.22 9.26 - 12.33 19.96 25.85 2.04%
  QoQ % 270.91% -22.03% 0.00% 0.00% -38.23% -22.79% -
  Horiz. % 103.60% 27.93% 35.82% 0.00% 47.70% 77.21% 100.00%
EPS 22.52 3.52 5.78 -8.15 10.37 17.89 22.07 1.16%
  QoQ % 539.77% -39.10% 170.92% -178.59% -42.03% -18.94% -
  Horiz. % 102.04% 15.95% 26.19% -36.93% 46.99% 81.06% 100.00%
DPS 0.14 0.07 0.07 0.07 0.04 0.04 0.07 48.67%
  QoQ % 100.00% 0.00% 0.00% 75.00% 0.00% -42.86% -
  Horiz. % 200.00% 100.00% 100.00% 100.00% 57.14% 57.14% 100.00%
NAPS 1.9220 1.8147 1.8860 1.7447 1.9597 1.9739 1.8812 1.24%
  QoQ % 5.91% -3.78% 8.10% -10.97% -0.72% 4.93% -
  Horiz. % 102.17% 96.47% 100.26% 92.74% 104.17% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,700
30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 26.78 7.22 9.26 - 12.33 19.96 12.93 51.67%
  QoQ % 270.91% -22.03% 0.00% 0.00% -38.23% 54.37% -
  Horiz. % 207.12% 55.84% 71.62% 0.00% 95.36% 154.37% 100.00%
EPS 22.52 3.52 5.78 -8.15 10.37 17.89 11.04 50.36%
  QoQ % 539.77% -39.10% 170.92% -178.59% -42.03% 62.05% -
  Horiz. % 203.99% 31.88% 52.36% -73.82% 93.93% 162.05% 100.00%
DPS 0.14 0.07 0.07 0.07 0.04 0.04 0.04 104.77%
  QoQ % 100.00% 0.00% 0.00% 75.00% 0.00% 0.00% -
  Horiz. % 350.00% 175.00% 175.00% 175.00% 100.00% 100.00% 100.00%
NAPS 1.9220 1.8147 1.8860 1.7447 1.9597 1.9739 0.9406 50.50%
  QoQ % 5.91% -3.78% 8.10% -10.97% -0.72% 109.86% -
  Horiz. % 204.34% 192.93% 200.51% 185.49% 208.35% 209.86% 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 1.9400 1.8250 1.9000 1.7400 2.0350 1.9600 2.1900 -
P/RPS 7.24 25.27 20.52 0.00 16.50 9.82 8.47 -8.59%
  QoQ % -71.35% 23.15% 0.00% 0.00% 68.02% 15.94% -
  Horiz. % 85.48% 298.35% 242.27% 0.00% 194.81% 115.94% 100.00%
P/EPS 8.62 51.87 32.88 -21.35 19.62 10.96 9.92 -7.72%
  QoQ % -83.38% 57.76% 254.00% -208.82% 79.01% 10.48% -
  Horiz. % 86.90% 522.88% 331.45% -215.22% 197.78% 110.48% 100.00%
EY 11.61 1.93 3.04 -4.68 5.10 9.13 10.08 8.42%
  QoQ % 501.55% -36.51% 164.96% -191.76% -44.14% -9.42% -
  Horiz. % 115.18% 19.15% 30.16% -46.43% 50.60% 90.58% 100.00%
DY 0.07 0.04 0.04 0.04 0.02 0.02 0.03 62.38%
  QoQ % 75.00% 0.00% 0.00% 100.00% 0.00% -33.33% -
  Horiz. % 233.33% 133.33% 133.33% 133.33% 66.67% 66.67% 100.00%
P/NAPS 1.01 1.01 1.01 1.00 1.04 0.99 1.16 -7.62%
  QoQ % 0.00% 0.00% 1.00% -3.85% 5.05% -14.66% -
  Horiz. % 87.07% 87.07% 87.07% 86.21% 89.66% 85.34% 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 1.8300 1.8750 1.8200 1.8850 1.9500 2.0500 1.9500 -
P/RPS 6.83 25.96 19.66 0.00 15.81 10.27 7.54 -5.50%
  QoQ % -73.69% 32.04% 0.00% 0.00% 53.94% 36.21% -
  Horiz. % 90.58% 344.30% 260.74% 0.00% 209.68% 136.21% 100.00%
P/EPS 8.13 53.29 31.50 -23.13 18.80 11.46 8.83 -4.62%
  QoQ % -84.74% 69.17% 236.19% -223.03% 64.05% 29.78% -
  Horiz. % 92.07% 603.51% 356.74% -261.95% 212.91% 129.78% 100.00%
EY 12.31 1.88 3.17 -4.32 5.32 8.73 11.32 4.91%
  QoQ % 554.79% -40.69% 173.38% -181.20% -39.06% -22.88% -
  Horiz. % 108.75% 16.61% 28.00% -38.16% 47.00% 77.12% 100.00%
DY 0.08 0.04 0.04 0.04 0.02 0.02 0.04 48.67%
  QoQ % 100.00% 0.00% 0.00% 100.00% 0.00% -50.00% -
  Horiz. % 200.00% 100.00% 100.00% 100.00% 50.00% 50.00% 100.00%
P/NAPS 0.95 1.03 0.97 1.08 1.00 1.04 1.04 -5.05%
  QoQ % -7.77% 6.19% -10.19% 8.00% -3.85% 0.00% -
  Horiz. % 91.35% 99.04% 93.27% 103.85% 96.15% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS