[PMCORP] QoQ Annualized Quarter Result on 30-Jun-2022 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 191.84%
YoY- 106.23%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 252,744 266,004 266,772 106,233 69,853 51,494 37,152 259.45%
PBT 10,737 21,166 19,856 3,183 -2,625 -7,504 -8,540 -
Tax -258 -64 -64 4 -64 -68 -16 539.34%
NP 10,478 21,102 19,792 3,187 -2,689 -7,572 -8,556 -
-
NP to SH 8,406 13,882 15,896 2,634 -2,868 -7,572 -8,556 -
-
Tax Rate 2.40% 0.30% 0.32% -0.13% - - - -
Total Cost 242,265 244,902 246,980 103,046 72,542 59,066 45,708 204.30%
-
Net Worth 237,547 239,939 239,939 216,868 230,912 225,057 226,687 3.17%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 3,086 4,629 9,258 - - - - -
Div Payout % 36.71% 33.35% 58.24% - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 237,547 239,939 239,939 216,868 230,912 225,057 226,687 3.17%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.15% 7.93% 7.42% 3.00% -3.85% -14.70% -23.03% -
ROE 3.54% 5.79% 6.63% 1.21% -1.24% -3.36% -3.77% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 32.76 34.48 34.58 14.93 9.05 7.27 5.24 239.75%
EPS 1.09 1.80 2.08 0.41 -0.35 -1.06 -1.20 -
DPS 0.40 0.60 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.3079 0.311 0.311 0.3048 0.2993 0.3177 0.32 -2.53%
Adjusted Per Share Value based on latest NOSH - 773,357
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 28.73 30.24 30.33 12.08 7.94 5.85 4.22 259.63%
EPS 0.96 1.58 1.81 0.30 -0.33 -0.86 -0.97 -
DPS 0.35 0.53 1.05 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.2728 0.2728 0.2465 0.2625 0.2558 0.2577 3.16%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.21 0.19 0.16 0.13 0.135 0.12 0.125 -
P/RPS 0.64 0.55 0.46 0.87 1.49 1.65 2.38 -58.37%
P/EPS 19.27 10.56 7.77 35.12 -36.32 -11.23 -10.35 -
EY 5.19 9.47 12.88 2.85 -2.75 -8.91 -9.66 -
DY 1.90 3.16 7.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.51 0.43 0.45 0.38 0.39 44.91%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 23/05/23 24/02/23 30/11/22 25/08/22 30/05/22 24/02/22 24/11/21 -
Price 0.205 0.20 0.18 0.14 0.135 0.13 0.12 -
P/RPS 0.63 0.58 0.52 0.94 1.49 1.79 2.29 -57.73%
P/EPS 18.81 11.12 8.74 37.82 -36.32 -12.16 -9.94 -
EY 5.32 9.00 11.45 2.64 -2.75 -8.22 -10.06 -
DY 1.95 3.00 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.64 0.58 0.46 0.45 0.41 0.38 45.99%

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