Highlights

[PMCORP] YoY Quarter Result on 2018-12-31 [#2]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 13-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -97.44%    YoY -     110.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 25,358 22,695 21,472 17,045 14,221 17,869 17,817 5.57%
  YoY % 11.73% 5.70% 25.97% 19.86% -20.42% 0.29% -
  Horiz. % 142.32% 127.38% 120.51% 95.67% 79.82% 100.29% 100.00%
PBT 895 -422 -387 2,348 28 94 468 10.48%
  YoY % 312.09% -9.04% -116.48% 8,285.71% -70.21% -79.91% -
  Horiz. % 191.24% -90.17% -82.69% 501.71% 5.98% 20.09% 100.00%
Tax -764 -793 -208 -116 78 -85 218 -
  YoY % 3.66% -281.25% -79.31% -248.72% 191.76% -138.99% -
  Horiz. % -350.46% -363.76% -95.41% -53.21% 35.78% -38.99% 100.00%
NP 131 -1,215 -595 2,232 106 9 686 -22.47%
  YoY % 110.78% -104.20% -126.66% 2,005.66% 1,077.78% -98.69% -
  Horiz. % 19.10% -177.11% -86.73% 325.36% 15.45% 1.31% 100.00%
NP to SH 131 -1,215 -595 2,232 106 9 686 -22.47%
  YoY % 110.78% -104.20% -126.66% 2,005.66% 1,077.78% -98.69% -
  Horiz. % 19.10% -177.11% -86.73% 325.36% 15.45% 1.31% 100.00%
Tax Rate 85.36 % - % - % 4.94 % -278.57 % 90.43 % -46.58 % -
  YoY % 0.00% 0.00% 0.00% 101.77% -408.05% 294.14% -
  Horiz. % -183.25% 0.00% 0.00% -10.61% 598.05% -194.14% 100.00%
Total Cost 25,227 23,910 22,067 14,813 14,115 17,860 17,131 6.13%
  YoY % 5.51% 8.35% 48.97% 4.95% -20.97% 4.26% -
  Horiz. % 147.26% 139.57% 128.81% 86.47% 82.39% 104.26% 100.00%
Net Worth 297,810 300,147 315,449 353,065 350,089 313,253 307,798 -0.51%
  YoY % -0.78% -4.85% -10.65% 0.85% 11.76% 1.77% -
  Horiz. % 96.75% 97.51% 102.49% 114.71% 113.74% 101.77% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 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
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 297,810 300,147 315,449 353,065 350,089 313,253 307,798 -0.51%
  YoY % -0.78% -4.85% -10.65% 0.85% 11.76% 1.77% -
  Horiz. % 96.75% 97.51% 102.49% 114.71% 113.74% 101.77% 100.00%
NOSH 708,397 708,397 708,397 708,397 708,397 708,397 708,397 -
  YoY % 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
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.52 % -5.35 % -2.77 % 13.09 % 0.75 % 0.05 % 3.85 % -26.48%
  YoY % 109.72% -93.14% -121.16% 1,645.33% 1,400.00% -98.70% -
  Horiz. % 13.51% -138.96% -71.95% 340.00% 19.48% 1.30% 100.00%
ROE 0.04 % -0.40 % -0.19 % 0.63 % 0.03 % 0.00 % 0.22 % -23.05%
  YoY % 110.00% -110.53% -130.16% 2,000.00% 0.00% 0.00% -
  Horiz. % 18.18% -181.82% -86.36% 286.36% 13.64% 0.00% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.58 3.20 3.03 2.41 2.01 2.52 2.52 5.54%
  YoY % 11.87% 5.61% 25.73% 19.90% -20.24% 0.00% -
  Horiz. % 142.06% 126.98% 120.24% 95.63% 79.76% 100.00% 100.00%
EPS 0.02 -0.17 -0.08 0.32 0.01 0.00 0.10 -21.91%
  YoY % 111.76% -112.50% -125.00% 3,100.00% 0.00% 0.00% -
  Horiz. % 20.00% -170.00% -80.00% 320.00% 10.00% 0.00% 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 0.4204 0.4237 0.4453 0.4984 0.4942 0.4422 0.4345 -0.51%
  YoY % -0.78% -4.85% -10.65% 0.85% 11.76% 1.77% -
  Horiz. % 96.75% 97.51% 102.49% 114.71% 113.74% 101.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.28 2.93 2.78 2.20 1.84 2.31 2.30 5.61%
  YoY % 11.95% 5.40% 26.36% 19.57% -20.35% 0.43% -
  Horiz. % 142.61% 127.39% 120.87% 95.65% 80.00% 100.43% 100.00%
EPS 0.02 -0.16 -0.08 0.29 0.01 0.00 0.09 -20.64%
  YoY % 112.50% -100.00% -127.59% 2,800.00% 0.00% 0.00% -
  Horiz. % 22.22% -177.78% -88.89% 322.22% 11.11% 0.00% 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 0.3851 0.3881 0.4079 0.4565 0.4527 0.4051 0.3980 -0.51%
  YoY % -0.77% -4.85% -10.65% 0.84% 11.75% 1.78% -
  Horiz. % 96.76% 97.51% 102.49% 114.70% 113.74% 101.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1400 0.1800 0.1550 0.1850 0.2200 0.1350 0.0900 -
P/RPS 3.91 5.62 5.11 7.69 10.96 5.35 3.58 1.36%
  YoY % -30.43% 9.98% -33.55% -29.84% 104.86% 49.44% -
  Horiz. % 109.22% 156.98% 142.74% 214.80% 306.15% 149.44% 100.00%
P/EPS 757.07 -104.95 -184.54 58.72 1,470.26 10,625.96 92.94 38.04%
  YoY % 821.36% 43.13% -414.27% -96.01% -86.16% 11,333.14% -
  Horiz. % 814.58% -112.92% -198.56% 63.18% 1,581.95% 11,433.14% 100.00%
EY 0.13 -0.95 -0.54 1.70 0.07 0.01 1.08 -27.77%
  YoY % 113.68% -75.93% -131.76% 2,328.57% 600.00% -99.07% -
  Horiz. % 12.04% -87.96% -50.00% 157.41% 6.48% 0.93% 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 0.33 0.42 0.35 0.37 0.45 0.31 0.21 7.19%
  YoY % -21.43% 20.00% -5.41% -17.78% 45.16% 47.62% -
  Horiz. % 157.14% 200.00% 166.67% 176.19% 214.29% 147.62% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 13/02/19 26/02/18 16/02/17 19/08/15 26/08/14 22/08/13 23/08/12 -
Price 0.1550 0.1700 0.1700 0.1900 0.2600 0.1450 0.0900 -
P/RPS 4.33 5.31 5.61 7.90 12.95 5.75 3.58 2.97%
  YoY % -18.46% -5.35% -28.99% -39.00% 125.22% 60.61% -
  Horiz. % 120.95% 148.32% 156.70% 220.67% 361.73% 160.61% 100.00%
P/EPS 838.18 -99.12 -202.40 60.30 1,737.58 11,413.06 92.94 40.21%
  YoY % 945.62% 51.03% -435.66% -96.53% -84.78% 12,180.03% -
  Horiz. % 901.85% -106.65% -217.77% 64.88% 1,869.57% 12,280.03% 100.00%
EY 0.12 -1.01 -0.49 1.66 0.06 0.01 1.08 -28.66%
  YoY % 111.88% -106.12% -129.52% 2,666.67% 500.00% -99.07% -
  Horiz. % 11.11% -93.52% -45.37% 153.70% 5.56% 0.93% 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 0.37 0.40 0.38 0.38 0.53 0.33 0.21 9.09%
  YoY % -7.50% 5.26% 0.00% -28.30% 60.61% 57.14% -
  Horiz. % 176.19% 190.48% 180.95% 180.95% 252.38% 157.14% 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.
 


 

347  377  486  1050 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.31+0.035 
 PUC 0.055+0.02 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.420.00 
 FGV 1.42+0.10 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers