[PMCORP] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -12.67%
YoY- 283.33%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 254,488 245,944 252,744 266,004 266,772 106,233 69,853 136.58%
PBT 59,064 27,059 10,737 21,166 19,856 3,183 -2,625 -
Tax -384 -2,162 -258 -64 -64 4 -64 229.83%
NP 58,680 24,897 10,478 21,102 19,792 3,187 -2,689 -
-
NP to SH 64,512 29,741 8,406 13,882 15,896 2,634 -2,868 -
-
Tax Rate 0.65% 7.99% 2.40% 0.30% 0.32% -0.13% - -
Total Cost 195,808 221,047 242,265 244,902 246,980 103,046 72,542 93.74%
-
Net Worth 276,277 261,850 237,547 239,939 239,939 216,868 230,912 12.68%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 2,314 3,086 4,629 9,258 - - -
Div Payout % - 7.78% 36.71% 33.35% 58.24% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 276,277 261,850 237,547 239,939 239,939 216,868 230,912 12.68%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 23.06% 10.12% 4.15% 7.93% 7.42% 3.00% -3.85% -
ROE 23.35% 11.36% 3.54% 5.79% 6.63% 1.21% -1.24% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 32.99 31.88 32.76 34.48 34.58 14.93 9.05 136.67%
EPS 8.36 3.85 1.09 1.80 2.08 0.41 -0.35 -
DPS 0.00 0.30 0.40 0.60 1.20 0.00 0.00 -
NAPS 0.3581 0.3394 0.3079 0.311 0.311 0.3048 0.2993 12.68%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.93 27.96 28.73 30.24 30.33 12.08 7.94 136.59%
EPS 7.33 3.38 0.96 1.58 1.81 0.30 -0.33 -
DPS 0.00 0.26 0.35 0.53 1.05 0.00 0.00 -
NAPS 0.3141 0.2977 0.27 0.2728 0.2728 0.2465 0.2625 12.69%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.22 0.18 0.21 0.19 0.16 0.13 0.135 -
P/RPS 0.67 0.56 0.64 0.55 0.46 0.87 1.49 -41.27%
P/EPS 2.63 4.67 19.27 10.56 7.77 35.12 -36.32 -
EY 38.01 21.42 5.19 9.47 12.88 2.85 -2.75 -
DY 0.00 1.67 1.90 3.16 7.50 0.00 0.00 -
P/NAPS 0.61 0.53 0.68 0.61 0.51 0.43 0.45 22.46%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 24/08/23 23/05/23 24/02/23 30/11/22 25/08/22 30/05/22 -
Price 0.20 0.195 0.205 0.20 0.18 0.14 0.135 -
P/RPS 0.61 0.61 0.63 0.58 0.52 0.94 1.49 -44.83%
P/EPS 2.39 5.06 18.81 11.12 8.74 37.82 -36.32 -
EY 41.81 19.77 5.32 9.00 11.45 2.64 -2.75 -
DY 0.00 1.54 1.95 3.00 6.67 0.00 0.00 -
P/NAPS 0.56 0.57 0.67 0.64 0.58 0.46 0.45 15.68%

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