[PMCORP] YoY Quarter Result on 2018-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 - 709,047 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.
Comment
BURSA PMC Dec 2018.pdf 
