[PMCORP] QoQ Annualized Quarter Result on 31-Mar-2016

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016
Profit Trend
QoQ- -42.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 79,472 73,056 0 78,894 81,945 0 66,808 12.20%
PBT 2,242 6,032 0 6,399 10,338 0 6,538 -50.84%
Tax -796 -760 0 -1,291 -1,444 0 -668 12.33%
NP 1,446 5,272 0 5,107 8,894 0 5,870 -60.53%
-
NP to SH 1,446 5,272 0 5,107 8,894 0 5,870 -60.53%
-
Tax Rate 35.50% 12.60% - 20.18% 13.97% - 10.22% -
Total Cost 78,026 67,784 0 73,787 73,051 0 60,938 17.82%
-
Net Worth 315,449 319,557 312,389 356,263 359,582 360,449 356,781 -7.84%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 315,449 319,557 312,389 356,263 359,582 360,449 356,781 -7.84%
NOSH 773,357 773,357 707,723 709,404 773,357 711,367 715,853 5.26%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.82% 7.22% 0.00% 6.47% 10.85% 0.00% 8.79% -
ROE 0.46% 1.65% 0.00% 1.43% 2.47% 0.00% 1.65% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.22 10.31 0.00 11.12 11.57 0.00 9.33 13.02%
EPS 0.20 0.76 0.00 0.72 1.25 0.00 0.82 -60.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4453 0.4511 0.4414 0.5022 0.5076 0.5067 0.4984 -7.20%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.03 8.30 0.00 8.97 9.32 0.00 7.59 12.21%
EPS 0.16 0.60 0.00 0.58 1.01 0.00 0.67 -61.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3586 0.3633 0.3551 0.405 0.4088 0.4097 0.4056 -7.84%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.155 0.165 0.165 0.28 0.255 0.195 0.185 -
P/RPS 1.38 1.60 0.00 2.52 2.20 0.00 1.98 -21.30%
P/EPS 75.93 22.17 0.00 38.89 20.31 0.00 22.56 123.76%
EY 1.32 4.51 0.00 2.57 4.92 0.00 4.43 -55.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.37 0.56 0.50 0.38 0.37 -3.62%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 25/11/16 29/08/16 24/05/16 23/02/16 19/11/15 19/08/15 -
Price 0.17 0.17 0.155 0.175 0.30 0.205 0.19 -
P/RPS 1.52 1.65 0.00 1.57 2.59 0.00 2.04 -17.73%
P/EPS 83.28 22.84 0.00 24.31 23.89 0.00 23.17 133.73%
EY 1.20 4.38 0.00 4.11 4.19 0.00 4.32 -57.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.35 0.35 0.59 0.40 0.38 0.00%

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
Post a Comment