[PMHLDG] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PMHLDG] PAN MALAYSIA HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 764.59%
YoY- 67.45%
Quarter Report
Latest QR
Upcoming QR
PMHLDG's Result
PMHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 29,312 29,350 28,892 27,872 37,594 38,180 37,716 -15.43%
PBT 6,347 5,654 6,538 8,900 1,112 1,472 3,660 44.19%
Tax -27 -12 -18 -16 -25 -22 -24 8.14%
NP 6,320 5,642 6,520 8,884 1,087 1,449 3,636 44.41%
-
NP to SH 6,255 5,537 6,478 8,888 1,028 1,373 3,540 46.00%
-
Tax Rate 0.43% 0.21% 0.28% 0.18% 2.25% 1.49% 0.66% -
Total Cost 22,992 23,708 22,372 18,988 36,507 36,730 34,080 -23.02%
-
Net Worth 102,520 99,487 98,928 101,841 101,010 93,636 93,157 6.57%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 102,520 99,487 98,928 101,841 101,010 93,636 93,157 6.57%
NOSH 931,159 922,888 925,428 925,833 974,999 936,363 931,578 -0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 21.56% 19.23% 22.57% 31.87% 2.89% 3.80% 9.64% -
ROE 6.10% 5.57% 6.55% 8.73% 1.02% 1.47% 3.80% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.15 3.18 3.12 3.01 3.86 4.08 4.05 -15.38%
EPS 0.67 0.60 0.70 0.96 0.11 0.15 0.38 45.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.1078 0.1069 0.11 0.1036 0.10 0.10 6.60%
Adjusted Per Share Value based on latest NOSH - 925,833
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.16 3.16 3.11 3.00 4.05 4.11 4.06 -15.34%
EPS 0.67 0.60 0.70 0.96 0.11 0.15 0.38 45.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1104 0.1071 0.1065 0.1096 0.1087 0.1008 0.1003 6.58%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.19 0.17 0.22 0.27 0.09 0.07 0.05 -
P/RPS 6.04 5.35 7.05 8.97 2.33 1.72 1.23 188.06%
P/EPS 28.28 28.33 31.43 28.13 85.36 47.73 13.16 66.29%
EY 3.54 3.53 3.18 3.56 1.17 2.10 7.60 -39.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.58 2.06 2.45 0.87 0.70 0.50 128.24%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 20/11/07 27/08/07 28/05/07 26/02/07 21/11/06 25/08/06 -
Price 0.13 0.19 0.17 0.21 0.32 0.09 0.08 -
P/RPS 4.13 5.97 5.45 6.98 8.30 2.21 1.98 63.03%
P/EPS 19.35 31.67 24.29 21.88 303.50 61.36 21.05 -5.44%
EY 5.17 3.16 4.12 4.57 0.33 1.63 4.75 5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.76 1.59 1.91 3.09 0.90 0.80 29.48%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment