Highlights

[PAM-A40M] YoY TTM Result on 2018-06-30 [#4]

Stock [PAM-A40M]: CIMB FTSE ASEAN 40 MALAYSIA
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     -178.57%    YoY -     -153.53%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


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
 
 

220  478  606  1210 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.205+0.02 
 QES 0.365-0.015 
 BIOHLDG 0.305+0.005 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.05+0.005 
 SAPNRG 0.120.00 
 RUBEREX 1.84+0.10 
 AT 0.180.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS