[PAM-A40M] YoY TTM Result on 2018-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 896 723 195 -124 460 10 307 26.83% YoY % 23.93% 270.77% 257.26% -126.96% 4,500.00% -96.74% - Horiz. % 291.86% 235.50% 63.52% -40.39% 149.84% 3.26% 100.00%
PBT 812 608 95 -220 411 -45 211 34.85% YoY % 33.55% 540.00% 143.18% -153.53% 1,013.33% -121.33% - Horiz. % 384.83% 288.15% 45.02% -104.27% 194.79% -21.33% 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 812 608 95 -220 411 -45 211 34.85% YoY % 33.55% 540.00% 143.18% -153.53% 1,013.33% -121.33% - Horiz. % 384.83% 288.15% 45.02% -104.27% 194.79% -21.33% 100.00%
NP to SH 812 608 95 -220 411 -45 211 34.85% YoY % 33.55% 540.00% 143.18% -153.53% 1,013.33% -121.33% - Horiz. % 384.83% 288.15% 45.02% -104.27% 194.79% -21.33% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 84 115 100 96 49 55 96 -2.92% YoY % -26.96% 15.00% 4.17% 95.92% -10.91% -42.71% - Horiz. % 87.50% 119.79% 104.17% 100.00% 51.04% 57.29% 100.00%
Net Worth 4,955 5,189 4,899 4,710 2,528 213,538 232,093 -57.41% YoY % -4.51% 5.91% 4.01% 86.32% -98.82% -7.99% - Horiz. % 2.14% 2.24% 2.11% 2.03% 1.09% 92.01% 100.00%
Dividend 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 1 3 1 1 0 91 79 -56.44% YoY % -50.00% 100.00% 0.00% 100.00% -98.96% 13.75% - Horiz. % 2.36% 4.73% 2.36% 2.36% 1.18% 113.75% 100.00%
Div Payout % 0.23 % 0.62 % 1.99 % - % 0.23 % - % 37.91 % -67.78% YoY % -62.90% -68.84% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.61% 1.64% 5.25% 0.00% 0.61% 0.00% 100.00%
Equity 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 4,955 5,189 4,899 4,710 2,528 213,538 232,093 -57.41% YoY % -4.51% 5.91% 4.01% 86.32% -98.82% -7.99% - Horiz. % 2.14% 2.24% 2.11% 2.03% 1.09% 92.01% 100.00%
NOSH 2,700 2,700 2,700 2,700 1,350 130,000 133,333 -57.91% YoY % 0.00% 0.00% 0.00% 100.00% -98.96% -2.50% - Horiz. % 2.03% 2.03% 2.03% 2.03% 1.01% 97.50% 100.00%
Ratio Analysis 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 90.63 % 84.09 % 48.72 % 0.00 % 89.35 % -450.00 % 68.73 % 6.33% YoY % 7.78% 72.60% 0.00% 0.00% 119.86% -754.74% - Horiz. % 131.86% 122.35% 70.89% 0.00% 130.00% -654.74% 100.00%
ROE 16.39 % 11.72 % 1.94 % -4.67 % 16.26 % -0.02 % 0.09 % 217.35% YoY % 39.85% 504.12% 141.54% -128.72% 81,400.01% -122.22% - Horiz. % 18,211.11% 13,022.22% 2,155.56% -5,188.89% 18,066.67% -22.22% 100.00%
Per Share 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 33.19 26.78 7.22 - 34.07 0.01 0.23 201.38% YoY % 23.94% 270.91% 0.00% 0.00% 340,600.03% -95.65% - Horiz. % 14,430.43% 11,643.48% 3,139.13% 0.00% 14,813.04% 4.35% 100.00%
EPS 30.07 22.52 3.52 -8.15 30.44 -0.03 0.16 219.57% YoY % 33.53% 539.77% 143.19% -126.77% 101,566.67% -118.75% - Horiz. % 18,793.75% 14,075.00% 2,200.00% -5,093.75% 19,025.00% -18.75% 100.00%
DPS 0.07 0.14 0.07 0.07 0.07 0.07 0.06 3.48% YoY % -50.00% 100.00% 0.00% 0.00% 0.00% 16.67% - Horiz. % 116.67% 233.33% 116.67% 116.67% 116.67% 116.67% 100.00%
NAPS 1.8354 1.9220 1.8147 1.7447 1.8728 1.6426 1.7407 1.18% YoY % -4.51% 5.91% 4.01% -6.84% 14.01% -5.64% - Horiz. % 105.44% 110.42% 104.25% 100.23% 107.59% 94.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,700 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 33.19 26.78 7.22 - 17.04 0.37 11.37 26.83% YoY % 23.94% 270.91% 0.00% 0.00% 4,505.41% -96.75% - Horiz. % 291.91% 235.53% 63.50% 0.00% 149.87% 3.25% 100.00%
EPS 30.07 22.52 3.52 -8.15 15.22 -1.67 7.81 34.87% YoY % 33.53% 539.77% 143.19% -153.55% 1,011.38% -121.38% - Horiz. % 385.02% 288.35% 45.07% -104.35% 194.88% -21.38% 100.00%
DPS 0.07 0.14 0.07 0.07 0.04 3.37 2.96 -56.43% YoY % -50.00% 100.00% 0.00% 75.00% -98.81% 13.85% - Horiz. % 2.36% 4.73% 2.36% 2.36% 1.35% 113.85% 100.00%
NAPS 1.8354 1.9220 1.8147 1.7447 0.9364 79.0882 85.9605 -57.41% YoY % -4.51% 5.91% 4.01% 86.32% -98.82% -7.99% - Horiz. % 2.14% 2.24% 2.11% 2.03% 1.09% 92.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/19 28/06/19 31/12/18 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.8200 1.9400 1.8250 1.7400 1.9050 1.6400 1.7400 -
P/RPS 5.48 7.24 25.27 0.00 5.59 21,320.00 755.70 -66.48% YoY % -24.31% -71.35% 0.00% 0.00% -99.97% 2,721.23% - Horiz. % 0.73% 0.96% 3.34% 0.00% 0.74% 2,821.23% 100.00%
P/EPS 6.05 8.62 51.87 -21.35 6.26 -4,737.78 1,099.53 -68.47% YoY % -29.81% -83.38% 342.95% -441.05% 100.13% -530.89% - Horiz. % 0.55% 0.78% 4.72% -1.94% 0.57% -430.89% 100.00%
EY 16.52 11.61 1.93 -4.68 15.98 -0.02 0.09 217.90% YoY % 42.29% 501.55% 141.24% -129.29% 80,000.00% -122.22% - Horiz. % 18,355.56% 12,900.00% 2,144.44% -5,200.00% 17,755.55% -22.22% 100.00%
DY 0.04 0.07 0.04 0.04 0.04 0.04 0.03 6.59% YoY % -42.86% 75.00% 0.00% 0.00% 0.00% 33.33% - Horiz. % 133.33% 233.33% 133.33% 133.33% 133.33% 133.33% 100.00%
P/NAPS 0.99 1.01 1.01 1.00 1.02 1.00 1.00 -0.22% YoY % -1.98% 0.00% 1.00% -1.96% 2.00% 0.00% - Horiz. % 99.00% 101.00% 101.00% 100.00% 102.00% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/02/20 30/08/19 28/02/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 1.7350 1.8300 1.8750 1.8850 1.9450 1.7050 1.6600 -
P/RPS 5.23 6.83 25.96 0.00 5.71 22,165.00 720.96 -66.48% YoY % -23.43% -73.69% 0.00% 0.00% -99.97% 2,974.37% - Horiz. % 0.73% 0.95% 3.60% 0.00% 0.79% 3,074.37% 100.00%
P/EPS 5.77 8.13 53.29 -23.13 6.39 -4,925.56 1,048.97 -68.48% YoY % -29.03% -84.74% 330.39% -461.97% 100.13% -569.56% - Horiz. % 0.55% 0.78% 5.08% -2.21% 0.61% -469.56% 100.00%
EY 17.33 12.31 1.88 -4.32 15.65 -0.02 0.10 213.87% YoY % 40.78% 554.79% 143.52% -127.60% 78,350.00% -120.00% - Horiz. % 17,330.00% 12,310.00% 1,880.00% -4,320.00% 15,650.00% -20.00% 100.00%
DY 0.04 0.08 0.04 0.04 0.04 0.04 0.04 - YoY % -50.00% 100.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 200.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.95 0.95 1.03 1.08 1.04 1.04 0.95 - YoY % 0.00% -7.77% -4.63% 3.85% 0.00% 9.47% - Horiz. % 100.00% 100.00% 108.42% 113.68% 109.47% 109.47% 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
Financial Statements CIMB FTSE ASEAN 40 30062018.pdf 
