[PMCORP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[PMCORP] PAN MALAYSIA CORPORATION BHD

Announcement Date

18-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 21.19%

YoY- -334.69%

Quarter Report

PMCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	63,984	71,884	124,959	132,581	127,382	135,368	129,866	-37.64%
YoY %	-10.99%	-42.47%	-5.75%	4.08%	-5.90%	4.24%	-	-
Horiz. %	49.27%	55.35%	96.22%	102.09%	98.09%	104.24%	100.00%	-
PBT	10,948	11,432	-36,237	-22,916	-30,018	-10,052	17,461	-26.76%
YoY %	-4.23%	131.55%	-58.13%	23.66%	-198.63%	-157.57%	-	-
Horiz. %	62.70%	65.47%	-207.53%	-131.24%	-171.91%	-57.57%	100.00%	-
Tax	-1,156	-1,412	-1,732	-1,738	-1,626	-1,652	7,591	-
YoY %	18.13%	18.48%	0.35%	-6.89%	1.57%	-121.76%	-	-
Horiz. %	-15.23%	-18.60%	-22.82%	-22.90%	-21.42%	-21.76%	100.00%	-
NP	9,792	10,020	-37,969	-24,654	-31,644	-11,704	25,052	-46.57%
YoY %	-2.28%	126.39%	-54.01%	22.09%	-170.37%	-146.72%	-	-
Horiz. %	39.09%	40.00%	-151.56%	-98.41%	-126.31%	-46.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,388	9,404	-39,361	-25,268	-32,062	-12,052	24,300	-46.98%
YoY %	-0.17%	123.89%	-55.77%	21.19%	-166.03%	-149.60%	-	-
Horiz. %	38.63%	38.70%	-161.98%	-103.98%	-131.94%	-49.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.56%	12.35%	-	-	-	-	-43.47%	-
YoY %	-14.49%	0.00%	-	-	-	-	-	-
Horiz. %	-24.29%	-28.41%	-	-	-	-	100.00%	-
Total Cost	54,192	61,864	162,928	157,235	159,026	147,072	104,814	-35.60%
YoY %	-12.40%	-62.03%	3.62%	-1.13%	8.13%	40.32%	-	-
Horiz. %	51.70%	59.02%	155.44%	150.01%	151.72%	140.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,793	326,219	323,184	346,176	347,480	357,686	357,516	-5.43%
YoY %	0.79%	0.94%	-6.64%	-0.38%	-2.85%	0.05%	-	-
Horiz. %	91.97%	91.25%	90.40%	96.83%	97.19%	100.05%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	328,793	326,219	323,184	346,176	347,480	357,686	357,516	-5.43%
YoY %	0.79%	0.94%	-6.64%	-0.38%	-2.85%	0.05%	-	-
Horiz. %	91.97%	91.25%	90.40%	96.83%	97.19%	100.05%	100.00%	-
NOSH	711,212	712,424	711,078	712,443	712,488	717,380	712,609	-0.13%
YoY %	-0.17%	0.19%	-0.19%	-0.01%	-0.68%	0.67%	-	-
Horiz. %	99.80%	99.97%	99.79%	99.98%	99.98%	100.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	15.30%	13.94%	-30.39%	-18.60%	-24.84%	-8.65%	19.29%	-
YoY %	9.76%	145.87%	-63.39%	25.12%	-187.17%	-144.84%	-	-
Horiz. %	79.32%	72.27%	-157.54%	-96.42%	-128.77%	-44.84%	100.00%	-
ROE	2.86%	2.88%	-12.18%	-7.30%	-9.23%	-3.37%	6.80%	-
YoY %	-0.69%	123.65%	-66.85%	20.91%	-173.89%	-149.56%	-	-
Horiz. %	42.06%	42.35%	-179.12%	-107.35%	-135.74%	-49.56%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	9.00	10.09	17.57	18.61	17.88	18.87	18.22	-37.53%
YoY %	-10.80%	-42.57%	-5.59%	4.08%	-5.25%	3.57%	-	-
Horiz. %	49.40%	55.38%	96.43%	102.14%	98.13%	103.57%	100.00%	-
EPS	1.32	1.32	-5.54	-3.55	-4.50	-1.68	3.41	-46.91%
YoY %	0.00%	123.83%	-56.06%	21.11%	-167.86%	-149.27%	-	-
Horiz. %	38.71%	38.71%	-162.46%	-104.11%	-131.96%	-49.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4623	0.4579	0.4545	0.4859	0.4877	0.4986	0.5017	-5.31%
YoY %	0.96%	0.75%	-6.46%	-0.37%	-2.19%	-0.62%	-	-
Horiz. %	92.15%	91.27%	90.59%	96.85%	97.21%	99.38%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 712,195
RPS	7.27	8.17	14.20	15.07	14.48	15.39	14.76	-37.65%
YoY %	-11.02%	-42.46%	-5.77%	4.07%	-5.91%	4.27%	-	-
Horiz. %	49.25%	55.35%	96.21%	102.10%	98.10%	104.27%	100.00%	-
EPS	1.07	1.07	-4.47	-2.87	-3.64	-1.37	2.76	-46.86%
YoY %	0.00%	123.94%	-55.75%	21.15%	-165.69%	-149.64%	-	-
Horiz. %	38.77%	38.77%	-161.96%	-103.99%	-131.88%	-49.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3738	0.3708	0.3674	0.3935	0.395	0.4066	0.4064	-5.42%
YoY %	0.81%	0.93%	-6.63%	-0.38%	-2.85%	0.05%	-	-
Horiz. %	91.98%	91.24%	90.40%	96.83%	97.19%	100.05%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.14	0.09	0.10	0.17	0.20	0.19	0.23	-
P/RPS	1.56	0.89	0.57	0.91	1.12	1.01	1.26	15.31%
YoY %	75.28%	56.14%	-37.36%	-18.75%	10.89%	-19.84%	-	-
Horiz. %	123.81%	70.63%	45.24%	72.22%	88.89%	80.16%	100.00%	-
P/EPS	10.61	6.82	-1.81	-4.79	-4.44	-11.31	6.74	35.36%
YoY %	55.57%	476.80%	62.21%	-7.88%	60.74%	-267.80%	-	-
Horiz. %	157.42%	101.19%	-26.85%	-71.07%	-65.88%	-167.80%	100.00%	-
EY	9.43	14.67	-55.35	-20.86	-22.50	-8.84	14.83	-26.07%
YoY %	-35.72%	126.50%	-165.34%	7.29%	-154.52%	-159.61%	-	-
Horiz. %	63.59%	98.92%	-373.23%	-140.66%	-151.72%	-59.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.20	0.22	0.35	0.41	0.38	0.46	-24.81%
YoY %	50.00%	-9.09%	-37.14%	-14.63%	7.89%	-17.39%	-	-
Horiz. %	65.22%	43.48%	47.83%	76.09%	89.13%	82.61%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	19/08/09	26/05/09	26/02/09	18/11/08	26/08/08	27/05/08	27/02/08	-
Price	0.14	0.16	0.10	0.11	0.19	0.19	0.19	-
P/RPS	1.56	1.59	0.57	0.59	1.06	1.01	1.04	31.06%
YoY %	-1.89%	178.95%	-3.39%	-44.34%	4.95%	-2.88%	-	-
Horiz. %	150.00%	152.88%	54.81%	56.73%	101.92%	97.12%	100.00%	-
P/EPS	10.61	12.12	-1.81	-3.10	-4.22	-11.31	5.57	53.72%
YoY %	-12.46%	769.61%	41.61%	26.54%	62.69%	-303.05%	-	-
Horiz. %	190.48%	217.59%	-32.50%	-55.66%	-75.76%	-203.05%	100.00%	-
EY	9.43	8.25	-55.35	-32.24	-23.68	-8.84	17.95	-34.91%
YoY %	14.30%	114.91%	-71.68%	-36.15%	-167.87%	-149.25%	-	-
Horiz. %	52.53%	45.96%	-308.36%	-179.61%	-131.92%	-49.25%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.35	0.22	0.23	0.39	0.38	0.38	-14.59%
YoY %	-14.29%	59.09%	-4.35%	-41.03%	2.63%	0.00%	-	-
Horiz. %	78.95%	92.11%	57.89%	60.53%	102.63%	100.00%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos