[PMCORP] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 7.84%
YoY- 3297.5%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 78,456 85,611 77,921 73,274 75,280 80,677 72,370 5.52%
PBT 2,964 8,685 4,137 2,342 2,812 3,655 1,122 90.98%
Tax -1,272 -687 -386 216 -440 -840 -52 741.02%
NP 1,692 7,998 3,750 2,558 2,372 2,815 1,070 35.69%
-
NP to SH 1,692 7,998 3,750 2,558 2,372 2,740 1,068 35.86%
-
Tax Rate 42.91% 7.91% 9.33% -9.22% 15.65% 22.98% 4.63% -
Total Cost 76,764 77,613 74,170 70,716 72,908 77,862 71,300 5.04%
-
Net Worth 311,765 315,236 307,585 307,798 309,215 303,988 302,049 2.13%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 311,765 315,236 307,585 307,798 309,215 303,988 302,049 2.13%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 728,181 4.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.16% 9.34% 4.81% 3.49% 3.15% 3.49% 1.48% -
ROE 0.54% 2.54% 1.22% 0.83% 0.77% 0.90% 0.35% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.08 12.09 11.00 10.34 10.63 11.39 9.94 7.49%
EPS 0.24 1.13 0.53 0.36 0.32 0.39 0.15 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4401 0.445 0.4342 0.4345 0.4365 0.429 0.4148 4.02%
Adjusted Per Share Value based on latest NOSH - 773,357
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.92 9.73 8.86 8.33 8.56 9.17 8.23 5.50%
EPS 0.19 0.91 0.43 0.29 0.27 0.31 0.12 35.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3544 0.3583 0.3497 0.3499 0.3515 0.3456 0.3434 2.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.10 0.10 0.09 0.09 0.09 0.09 0.09 -
P/RPS 0.90 0.83 0.82 0.87 0.85 0.79 0.91 -0.73%
P/EPS 41.87 8.86 17.00 24.92 26.88 23.28 61.36 -22.47%
EY 2.39 11.29 5.88 4.01 3.72 4.30 1.63 29.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.21 0.21 0.21 0.21 0.22 3.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 22/11/12 23/08/12 28/05/12 22/02/12 21/11/11 -
Price 0.17 0.095 0.09 0.09 0.09 0.10 0.09 -
P/RPS 1.53 0.79 0.82 0.87 0.85 0.88 0.91 41.35%
P/EPS 71.17 8.41 17.00 24.92 26.88 25.86 61.36 10.38%
EY 1.40 11.88 5.88 4.01 3.72 3.87 1.63 -9.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.21 0.21 0.21 0.21 0.23 0.22 46.42%

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