[PMCORP] QoQ Annualized Quarter Result on 31-Mar-2015

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 81,945 0 66,808 0 0 71,866 62,828 19.31%
PBT 10,338 0 6,538 0 0 1,696 3,930 90.22%
Tax -1,444 0 -668 0 0 21 -356 153.69%
NP 8,894 0 5,870 0 0 1,717 3,574 83.33%
-
NP to SH 8,894 0 5,870 0 0 1,717 3,574 83.33%
-
Tax Rate 13.97% - 10.22% - - -1.24% 9.06% -
Total Cost 73,051 0 60,938 0 0 70,149 59,254 14.93%
-
Net Worth 359,582 360,449 356,781 348,195 345,863 357,382 350,089 1.79%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 359,582 360,449 356,781 348,195 345,863 357,382 350,089 1.79%
NOSH 773,357 711,367 715,853 702,999 697,727 715,624 773,357 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.85% 0.00% 8.79% 0.00% 0.00% 2.39% 5.69% -
ROE 2.47% 0.00% 1.65% 0.00% 0.00% 0.48% 1.02% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.57 0.00 9.33 0.00 0.00 10.04 8.87 19.32%
EPS 1.25 0.00 0.82 0.00 0.00 0.24 0.50 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5076 0.5067 0.4984 0.4953 0.4957 0.4994 0.4942 1.79%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.26 0.00 7.55 0.00 0.00 8.13 7.10 19.31%
EPS 1.01 0.00 0.66 0.00 0.00 0.19 0.40 85.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4065 0.4075 0.4034 0.3937 0.391 0.4041 0.3958 1.78%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.255 0.195 0.185 0.24 0.335 0.305 0.22 -
P/RPS 2.20 0.00 1.98 0.00 0.00 3.04 2.48 -7.65%
P/EPS 20.31 0.00 22.56 0.00 0.00 127.08 43.61 -39.83%
EY 4.92 0.00 4.43 0.00 0.00 0.79 2.29 66.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.37 0.48 0.68 0.61 0.45 7.25%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 19/11/15 19/08/15 25/05/15 23/02/15 19/11/14 26/08/14 -
Price 0.30 0.205 0.19 0.20 0.265 0.23 0.26 -
P/RPS 2.59 0.00 2.04 0.00 0.00 2.29 2.93 -7.87%
P/EPS 23.89 0.00 23.17 0.00 0.00 95.83 51.53 -40.01%
EY 4.19 0.00 4.32 0.00 0.00 1.04 1.94 66.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.40 0.38 0.40 0.53 0.46 0.53 7.39%

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