[PMCORP] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 62.12%
YoY- 48.21%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 266,004 266,772 106,233 69,853 51,494 37,152 36,587 273.94%
PBT 21,166 19,856 3,183 -2,625 -7,504 -8,540 -42,270 -
Tax -64 -64 4 -64 -68 -16 -41 34.45%
NP 21,102 19,792 3,187 -2,689 -7,572 -8,556 -42,311 -
-
NP to SH 13,882 15,896 2,634 -2,868 -7,572 -8,556 -42,311 -
-
Tax Rate 0.30% 0.32% -0.13% - - - - -
Total Cost 244,902 246,980 103,046 72,542 59,066 45,708 78,898 112.35%
-
Net Worth 239,939 239,939 216,868 230,912 225,057 226,687 231,220 2.49%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 4,629 9,258 - - - - 3,541 19.49%
Div Payout % 33.35% 58.24% - - - - 0.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 239,939 239,939 216,868 230,912 225,057 226,687 231,220 2.49%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.93% 7.42% 3.00% -3.85% -14.70% -23.03% -115.64% -
ROE 5.79% 6.63% 1.21% -1.24% -3.36% -3.77% -18.30% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 34.48 34.58 14.93 9.05 7.27 5.24 5.16 253.54%
EPS 1.80 2.08 0.41 -0.35 -1.06 -1.20 -5.97 -
DPS 0.60 1.20 0.00 0.00 0.00 0.00 0.50 12.88%
NAPS 0.311 0.311 0.3048 0.2993 0.3177 0.32 0.3264 -3.16%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 30.07 30.16 12.01 7.90 5.82 4.20 4.14 273.69%
EPS 1.57 1.80 0.30 -0.32 -0.86 -0.97 -4.78 -
DPS 0.52 1.05 0.00 0.00 0.00 0.00 0.40 19.05%
NAPS 0.2713 0.2713 0.2452 0.2611 0.2545 0.2563 0.2614 2.50%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.19 0.16 0.13 0.135 0.12 0.125 0.12 -
P/RPS 0.55 0.46 0.87 1.49 1.65 2.38 2.32 -61.59%
P/EPS 10.56 7.77 35.12 -36.32 -11.23 -10.35 -2.01 -
EY 9.47 12.88 2.85 -2.75 -8.91 -9.66 -49.77 -
DY 3.16 7.50 0.00 0.00 0.00 0.00 4.17 -16.83%
P/NAPS 0.61 0.51 0.43 0.45 0.38 0.39 0.37 39.43%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 30/11/22 25/08/22 30/05/22 24/02/22 24/11/21 23/09/21 -
Price 0.20 0.18 0.14 0.135 0.13 0.12 0.12 -
P/RPS 0.58 0.52 0.94 1.49 1.79 2.29 2.32 -60.21%
P/EPS 11.12 8.74 37.82 -36.32 -12.16 -9.94 -2.01 -
EY 9.00 11.45 2.64 -2.75 -8.22 -10.06 -49.77 -
DY 3.00 6.67 0.00 0.00 0.00 0.00 4.17 -19.66%
P/NAPS 0.64 0.58 0.46 0.45 0.41 0.38 0.37 43.95%

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