[PMCORP] QoQ Annualized Quarter Result on 30-Sep-2024 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
15-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 47.05%
YoY- -171.45%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 226,144 255,370 255,657 255,040 254,488 245,944 252,744 -7.12%
PBT -45,812 -90,915 8,774 24,750 59,064 27,059 10,737 -
Tax -284 -578 -581 -534 -384 -2,162 -258 6.59%
NP -46,096 -91,493 8,193 24,216 58,680 24,897 10,478 -
-
NP to SH -46,096 -87,050 14,117 28,804 64,512 29,741 8,406 -
-
Tax Rate - - 6.62% 2.16% 0.65% 7.99% 2.40% -
Total Cost 272,240 346,863 247,464 230,824 195,808 221,047 242,265 8.06%
-
Net Worth 204,616 215,539 265,630 272,188 276,277 261,850 237,547 -9.44%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 5,295 6,172 9,258 - 2,314 3,086 -
Div Payout % - 0.00% 43.72% 32.14% - 7.78% 36.71% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 204,616 215,539 265,630 272,188 276,277 261,850 237,547 -9.44%
NOSH 879,694 884,484 773,357 773,357 773,357 773,357 773,357 8.94%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -20.38% -35.83% 3.20% 9.49% 23.06% 10.12% 4.15% -
ROE -22.53% -40.39% 5.31% 10.58% 23.35% 11.36% 3.54% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 25.71 28.93 33.14 33.06 32.99 31.88 32.76 -14.88%
EPS -5.24 -9.86 1.83 3.74 8.36 3.85 1.09 -
DPS 0.00 0.60 0.80 1.20 0.00 0.30 0.40 -
NAPS 0.2326 0.2442 0.3443 0.3528 0.3581 0.3394 0.3079 -17.01%
Adjusted Per Share Value based on latest NOSH - 879,694
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 25.71 29.03 29.06 28.99 28.93 27.96 28.73 -7.11%
EPS -5.24 -9.90 1.60 3.27 7.33 3.38 0.96 -
DPS 0.00 0.60 0.70 1.05 0.00 0.26 0.35 -
NAPS 0.2326 0.245 0.302 0.3094 0.3141 0.2977 0.27 -9.43%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.165 0.175 0.185 0.195 0.22 0.18 0.21 -
P/RPS 0.64 0.60 0.56 0.59 0.67 0.56 0.64 0.00%
P/EPS -3.15 -1.77 10.11 5.22 2.63 4.67 19.27 -
EY -31.76 -56.36 9.89 19.15 38.01 21.42 5.19 -
DY 0.00 3.43 4.32 6.15 0.00 1.67 1.90 -
P/NAPS 0.71 0.72 0.54 0.55 0.61 0.53 0.68 2.91%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 15/11/24 30/08/24 20/05/24 21/02/24 27/11/23 24/08/23 23/05/23 -
Price 0.14 0.175 0.19 0.20 0.20 0.195 0.205 -
P/RPS 0.54 0.60 0.57 0.61 0.61 0.61 0.63 -9.74%
P/EPS -2.67 -1.77 10.38 5.36 2.39 5.06 18.81 -
EY -37.43 -56.36 9.63 18.67 41.81 19.77 5.32 -
DY 0.00 3.43 4.21 6.00 0.00 1.54 1.95 -
P/NAPS 0.60 0.72 0.55 0.57 0.56 0.57 0.67 -7.07%

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