Highlights

[PMHLDG] YoY Quarter Result on 2019-03-31 [#3]

Stock [PMHLDG]: PAN MALAYSIA HOLDINGS BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -43,500.00%    YoY -     0.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,935 2,087 2,141 2,278 2,449 2,287 3,543 -6.87%
  YoY % -7.28% -2.52% -6.01% -6.98% 7.08% -35.45% -
  Horiz. % 54.61% 58.90% 60.43% 64.30% 69.12% 64.55% 100.00%
PBT -429 -434 357 -659 -1,066 -752 -972 -9.17%
  YoY % 1.15% -221.57% 154.17% 38.18% -41.76% 22.63% -
  Horiz. % 44.14% 44.65% -36.73% 67.80% 109.67% 77.37% 100.00%
Tax -5 0 0 -19 0 0 -11 -8.85%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.45% -0.00% -0.00% 172.73% -0.00% -0.00% 100.00%
NP -434 -434 357 -678 -1,066 -752 -983 -9.17%
  YoY % 0.00% -221.57% 152.65% 36.40% -41.76% 23.50% -
  Horiz. % 44.15% 44.15% -36.32% 68.97% 108.44% 76.50% 100.00%
NP to SH -434 -434 357 -678 -1,066 -751 -964 -8.96%
  YoY % 0.00% -221.57% 152.65% 36.40% -41.94% 22.10% -
  Horiz. % 45.02% 45.02% -37.03% 70.33% 110.58% 77.90% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,369 2,521 1,784 2,956 3,515 3,039 4,526 -7.33%
  YoY % -6.03% 41.31% -39.65% -15.90% 15.66% -32.85% -
  Horiz. % 52.34% 55.70% 39.42% 65.31% 77.66% 67.15% 100.00%
Net Worth 46,350 56,753 56,289 69,572 109,420 107,674 112,113 -9.87%
  YoY % -18.33% 0.83% -19.09% -36.42% 1.62% -3.96% -
  Horiz. % 41.34% 50.62% 50.21% 62.06% 97.60% 96.04% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 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
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 46,350 56,753 56,289 69,572 109,420 107,674 112,113 -9.87%
  YoY % -18.33% 0.83% -19.09% -36.42% 1.62% -3.96% -
  Horiz. % 41.34% 50.62% 50.21% 62.06% 97.60% 96.04% 100.00%
NOSH 928,867 928,867 928,867 928,867 928,867 938,750 963,999 -0.44%
  YoY % 0.00% 0.00% 0.00% 0.00% -1.05% -2.62% -
  Horiz. % 96.36% 96.36% 96.36% 96.36% 96.36% 97.38% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -22.43 % -20.80 % 16.67 % -29.76 % -43.53 % -32.88 % -27.74 % -2.47%
  YoY % -7.84% -224.78% 156.01% 31.63% -32.39% -18.53% -
  Horiz. % 80.86% 74.98% -60.09% 107.28% 156.92% 118.53% 100.00%
ROE -0.94 % -0.76 % 0.63 % -0.97 % -0.97 % -0.70 % -0.86 % 1.05%
  YoY % -23.68% -220.63% 164.95% 0.00% -38.57% 18.60% -
  Horiz. % 109.30% 88.37% -73.26% 112.79% 112.79% 81.40% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.21 0.22 0.23 0.25 0.26 0.24 0.37 -6.44%
  YoY % -4.55% -4.35% -8.00% -3.85% 8.33% -35.14% -
  Horiz. % 56.76% 59.46% 62.16% 67.57% 70.27% 64.86% 100.00%
EPS -0.05 -0.05 0.04 -0.07 -0.11 -0.08 -0.10 -7.83%
  YoY % 0.00% -225.00% 157.14% 36.36% -37.50% 20.00% -
  Horiz. % 50.00% 50.00% -40.00% 70.00% 110.00% 80.00% 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 0.0499 0.0611 0.0606 0.0749 0.1178 0.1147 0.1163 -9.47%
  YoY % -18.33% 0.83% -19.09% -36.42% 2.70% -1.38% -
  Horiz. % 42.91% 52.54% 52.11% 64.40% 101.29% 98.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 928,867
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.21 0.22 0.23 0.25 0.26 0.25 0.38 -6.74%
  YoY % -4.55% -4.35% -8.00% -3.85% 4.00% -34.21% -
  Horiz. % 55.26% 57.89% 60.53% 65.79% 68.42% 65.79% 100.00%
EPS -0.05 -0.05 0.04 -0.07 -0.11 -0.08 -0.10 -7.83%
  YoY % 0.00% -225.00% 157.14% 36.36% -37.50% 20.00% -
  Horiz. % 50.00% 50.00% -40.00% 70.00% 110.00% 80.00% 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 0.0499 0.0611 0.0606 0.0749 0.1178 0.1159 0.1207 -9.87%
  YoY % -18.33% 0.83% -19.09% -36.42% 1.64% -3.98% -
  Horiz. % 41.34% 50.62% 50.21% 62.05% 97.60% 96.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/03/19 30/03/18 31/03/17 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.0400 0.1400 0.1700 0.0450 0.0500 0.0450 0.0500 -
P/RPS 19.20 62.31 73.75 18.35 18.96 18.47 13.60 4.14%
  YoY % -69.19% -15.51% 301.91% -3.22% 2.65% 35.81% -
  Horiz. % 141.18% 458.16% 542.28% 134.93% 139.41% 135.81% 100.00%
P/EPS -85.61 -299.63 442.32 -61.65 -43.57 -56.25 -50.00 6.53%
  YoY % 71.43% -167.74% 817.47% -41.50% 22.54% -12.50% -
  Horiz. % 171.22% 599.26% -884.64% 123.30% 87.14% 112.50% 100.00%
EY -1.17 -0.33 0.23 -1.62 -2.30 -1.78 -2.00 -6.11%
  YoY % -254.55% -243.48% 114.20% 29.57% -29.21% 11.00% -
  Horiz. % 58.50% 16.50% -11.50% 81.00% 115.00% 89.00% 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 0.80 2.29 2.81 0.60 0.42 0.39 0.43 7.57%
  YoY % -65.07% -18.51% 368.33% 42.86% 7.69% -9.30% -
  Horiz. % 186.05% 532.56% 653.49% 139.53% 97.67% 90.70% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/05/19 22/05/18 25/05/17 20/11/13 26/11/12 17/11/11 26/11/10 -
Price 0.0600 0.1450 0.1750 0.0700 0.0500 0.0600 0.0700 -
P/RPS 28.80 64.54 75.92 28.54 18.96 24.63 19.05 4.98%
  YoY % -55.38% -14.99% 166.01% 50.53% -23.02% 29.29% -
  Horiz. % 151.18% 338.79% 398.53% 149.82% 99.53% 129.29% 100.00%
P/EPS -128.41 -310.34 455.33 -95.90 -43.57 -75.00 -70.00 7.40%
  YoY % 58.62% -168.16% 574.80% -120.11% 41.91% -7.14% -
  Horiz. % 183.44% 443.34% -650.47% 137.00% 62.24% 107.14% 100.00%
EY -0.78 -0.32 0.22 -1.04 -2.30 -1.33 -1.43 -6.88%
  YoY % -143.75% -245.45% 121.15% 54.78% -72.93% 6.99% -
  Horiz. % 54.55% 22.38% -15.38% 72.73% 160.84% 93.01% 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 1.20 2.37 2.89 0.93 0.42 0.52 0.60 8.49%
  YoY % -49.37% -17.99% 210.75% 121.43% -19.23% -13.33% -
  Horiz. % 200.00% 395.00% 481.67% 155.00% 70.00% 86.67% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers