[PMCORP] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -55.35%
YoY- 107.49%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 255,040 254,488 245,944 252,744 266,004 266,772 106,233 79.00%
PBT 24,750 59,064 27,059 10,737 21,166 19,856 3,183 291.02%
Tax -534 -384 -2,162 -258 -64 -64 4 -
NP 24,216 58,680 24,897 10,478 21,102 19,792 3,187 285.07%
-
NP to SH 28,804 64,512 29,741 8,406 13,882 15,896 2,634 390.53%
-
Tax Rate 2.16% 0.65% 7.99% 2.40% 0.30% 0.32% -0.13% -
Total Cost 230,824 195,808 221,047 242,265 244,902 246,980 103,046 70.94%
-
Net Worth 272,188 276,277 261,850 237,547 239,939 239,939 216,868 16.30%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 9,258 - 2,314 3,086 4,629 9,258 - -
Div Payout % 32.14% - 7.78% 36.71% 33.35% 58.24% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 272,188 276,277 261,850 237,547 239,939 239,939 216,868 16.30%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.49% 23.06% 10.12% 4.15% 7.93% 7.42% 3.00% -
ROE 10.58% 23.35% 11.36% 3.54% 5.79% 6.63% 1.21% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 33.06 32.99 31.88 32.76 34.48 34.58 14.93 69.64%
EPS 3.74 8.36 3.85 1.09 1.80 2.08 0.41 334.82%
DPS 1.20 0.00 0.30 0.40 0.60 1.20 0.00 -
NAPS 0.3528 0.3581 0.3394 0.3079 0.311 0.311 0.3048 10.21%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 28.83 28.77 27.81 28.58 30.07 30.16 12.01 78.99%
EPS 3.26 7.29 3.36 0.95 1.57 1.80 0.30 388.47%
DPS 1.05 0.00 0.26 0.35 0.52 1.05 0.00 -
NAPS 0.3077 0.3124 0.296 0.2686 0.2713 0.2713 0.2452 16.29%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.195 0.22 0.18 0.21 0.19 0.16 0.13 -
P/RPS 0.59 0.67 0.56 0.64 0.55 0.46 0.87 -22.75%
P/EPS 5.22 2.63 4.67 19.27 10.56 7.77 35.12 -71.84%
EY 19.15 38.01 21.42 5.19 9.47 12.88 2.85 254.84%
DY 6.15 0.00 1.67 1.90 3.16 7.50 0.00 -
P/NAPS 0.55 0.61 0.53 0.68 0.61 0.51 0.43 17.77%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 27/11/23 24/08/23 23/05/23 24/02/23 30/11/22 25/08/22 -
Price 0.20 0.20 0.195 0.205 0.20 0.18 0.14 -
P/RPS 0.61 0.61 0.61 0.63 0.58 0.52 0.94 -24.98%
P/EPS 5.36 2.39 5.06 18.81 11.12 8.74 37.82 -72.72%
EY 18.67 41.81 19.77 5.32 9.00 11.45 2.64 267.12%
DY 6.00 0.00 1.54 1.95 3.00 6.67 0.00 -
P/NAPS 0.57 0.56 0.57 0.67 0.64 0.58 0.46 15.32%

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