Highlights

[PAM-A40M] YoY Quarter Result on 2018-09-30 [#1]

Stock [PAM-A40M]: CIMB FTSE ASEAN 40 MALAYSIA
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     187.21%    YoY -     6,266.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 393 19 130 -142 51 359 673 -8.57%
  YoY % 1,968.42% -85.38% 191.55% -378.43% -85.79% -46.66% -
  Horiz. % 58.40% 2.82% 19.32% -21.10% 7.58% 53.34% 100.00%
PBT 382 6 119 -153 40 370 661 -8.73%
  YoY % 6,266.67% -94.96% 177.78% -482.50% -89.19% -44.02% -
  Horiz. % 57.79% 0.91% 18.00% -23.15% 6.05% 55.98% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 382 6 119 -153 40 370 661 -8.73%
  YoY % 6,266.67% -94.96% 177.78% -482.50% -89.19% -44.02% -
  Horiz. % 57.79% 0.91% 18.00% -23.15% 6.05% 55.98% 100.00%
NP to SH 382 6 119 -153 40 370 661 -8.73%
  YoY % 6,266.67% -94.96% 177.78% -482.50% -89.19% -44.02% -
  Horiz. % 57.79% 0.91% 18.00% -23.15% 6.05% 55.98% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11 13 11 11 11 -11 12 -1.44%
  YoY % -15.38% 18.18% 0.00% 0.00% 200.00% -191.67% -
  Horiz. % 91.67% 108.33% 91.67% 91.67% 91.67% -91.67% 100.00%
Net Worth 5,092 2,539 228,836 139,090 232,680 1,237,353 1,331,501 -60.44%
  YoY % 100.51% -98.89% 64.52% -40.22% -81.20% -7.07% -
  Horiz. % 0.38% 0.19% 17.19% 10.45% 17.48% 92.93% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 5,092 2,539 228,836 139,090 232,680 1,237,353 1,331,501 -60.44%
  YoY % 100.51% -98.89% 64.52% -40.22% -81.20% -7.07% -
  Horiz. % 0.38% 0.19% 17.19% 10.45% 17.48% 92.93% 100.00%
NOSH 2,700 1,350 132,222 139,090 133,333 739,999 826,250 -61.46%
  YoY % 100.00% -98.98% -4.94% 4.32% -81.98% -10.44% -
  Horiz. % 0.33% 0.16% 16.00% 16.83% 16.14% 89.56% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 97.20 % 31.58 % 91.54 % 0.00 % 78.43 % 103.06 % 98.22 % -0.17%
  YoY % 207.79% -65.50% 0.00% 0.00% -23.90% 4.93% -
  Horiz. % 98.96% 32.15% 93.20% 0.00% 79.85% 104.93% 100.00%
ROE 7.50 % 0.24 % 0.05 % -0.11 % 0.02 % 0.03 % 0.05 % 130.42%
  YoY % 3,025.00% 380.00% 145.45% -650.00% -33.33% -40.00% -
  Horiz. % 15,000.00% 480.00% 100.00% -220.00% 40.00% 60.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.56 1.41 0.10 - 0.04 0.05 0.08 137.96%
  YoY % 932.62% 1,310.00% 0.00% 0.00% -20.00% -37.50% -
  Horiz. % 18,200.00% 1,762.50% 125.00% 0.00% 50.00% 62.50% 100.00%
EPS 0.14 0.00 0.09 -0.11 0.03 0.05 0.08 9.77%
  YoY % 0.00% 0.00% 181.82% -466.67% -40.00% -37.50% -
  Horiz. % 175.00% 0.00% 112.50% -137.50% 37.50% 62.50% 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 1.8860 1.8812 1.7307 1.0000 1.7451 1.6721 1.6115 2.65%
  YoY % 0.26% 8.70% 73.07% -42.70% 4.37% 3.76% -
  Horiz. % 117.03% 116.74% 107.40% 62.05% 108.29% 103.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,700
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.56 0.70 4.81 - 1.89 13.30 24.93 -8.57%
  YoY % 1,980.00% -85.45% 0.00% 0.00% -85.79% -46.65% -
  Horiz. % 58.40% 2.81% 19.29% 0.00% 7.58% 53.35% 100.00%
EPS 0.14 0.22 4.41 -5.67 1.48 13.70 24.48 -57.70%
  YoY % -36.36% -95.01% 177.78% -483.11% -89.20% -44.04% -
  Horiz. % 0.57% 0.90% 18.01% -23.16% 6.05% 55.96% 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 1.8860 0.9406 84.7544 51.5152 86.1778 458.2793 493.1489 -60.44%
  YoY % 100.51% -98.89% 64.52% -40.22% -81.20% -7.07% -
  Horiz. % 0.38% 0.19% 17.19% 10.45% 17.48% 92.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.9000 2.1900 1.7500 1.6600 1.7450 1.7200 1.6100 -
P/RPS 13.05 155.61 1,779.91 0.00 4,562.09 3,545.40 1,976.62 -56.67%
  YoY % -91.61% -91.26% 0.00% 0.00% 28.68% 79.37% -
  Horiz. % 0.66% 7.87% 90.05% 0.00% 230.80% 179.37% 100.00%
P/EPS 13.43 492.75 1,944.44 -1,509.09 5,816.67 3,440.00 2,012.50 -56.59%
  YoY % -97.27% -74.66% 228.85% -125.94% 69.09% 70.93% -
  Horiz. % 0.67% 24.48% 96.62% -74.99% 289.03% 170.93% 100.00%
EY 7.45 0.20 0.05 -0.07 0.02 0.03 0.05 130.16%
  YoY % 3,625.00% 300.00% 171.43% -450.00% -33.33% -40.00% -
  Horiz. % 14,900.00% 400.00% 100.00% -140.00% 40.00% 60.00% 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 1.01 1.16 1.01 1.66 1.00 1.03 1.00 0.17%
  YoY % -12.93% 14.85% -39.16% 66.00% -2.91% 3.00% -
  Horiz. % 101.00% 116.00% 101.00% 166.00% 100.00% 103.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 01/12/16 30/11/15 27/11/14 27/11/13 28/11/12 -
Price 1.8200 1.9500 1.7250 1.7200 1.7400 1.6650 1.6000 -
P/RPS 12.50 138.55 1,754.49 0.00 4,549.02 3,432.03 1,964.34 -56.94%
  YoY % -90.98% -92.10% 0.00% 0.00% 32.55% 74.72% -
  Horiz. % 0.64% 7.05% 89.32% 0.00% 231.58% 174.72% 100.00%
P/EPS 12.86 438.75 1,916.67 -1,563.64 5,800.00 3,330.00 2,000.00 -56.86%
  YoY % -97.07% -77.11% 222.58% -126.96% 74.17% 66.50% -
  Horiz. % 0.64% 21.94% 95.83% -78.18% 290.00% 166.50% 100.00%
EY 7.77 0.23 0.05 -0.06 0.02 0.03 0.05 131.78%
  YoY % 3,278.26% 360.00% 183.33% -400.00% -33.33% -40.00% -
  Horiz. % 15,540.00% 460.00% 100.00% -120.00% 40.00% 60.00% 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 0.97 1.04 1.00 1.72 1.00 1.00 0.99 -0.34%
  YoY % -6.73% 4.00% -41.86% 72.00% 0.00% 1.01% -
  Horiz. % 97.98% 105.05% 101.01% 173.74% 101.01% 101.01% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

68  63  412  1766 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.085+0.01 
 KAB 0.405-0.005 
 DNEX 0.82+0.01 
 KNM 0.24+0.01 
 TFP 0.105-0.005 
 DESTINI 0.265+0.015 
 VS-WB 0.585+0.005 
 KAB-WA 0.0550.00 
 ZELAN 0.120.00 
 SMTRACK 0.100.00 
PARTNERS & BROKERS