[PMCORP] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 50.87%
YoY- 285.79%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 245,944 189,558 133,002 66,693 106,233 52,390 25,747 352.06%
PBT 27,059 8,053 10,583 4,964 3,183 -1,969 -3,752 -
Tax -2,162 -194 -32 -16 4 -48 -34 1505.29%
NP 24,897 7,859 10,551 4,948 3,187 -2,017 -3,786 -
-
NP to SH 29,741 6,305 6,941 3,974 2,634 -2,151 -3,786 -
-
Tax Rate 7.99% 2.41% 0.30% 0.32% -0.13% - - -
Total Cost 221,047 181,699 122,451 61,745 103,046 54,407 29,533 284.04%
-
Net Worth 261,850 237,547 239,939 239,939 216,868 230,912 225,057 10.65%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 2,314 2,314 2,314 2,314 - - - -
Div Payout % 7.78% 36.71% 33.35% 58.24% - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 261,850 237,547 239,939 239,939 216,868 230,912 225,057 10.65%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.12% 4.15% 7.93% 7.42% 3.00% -3.85% -14.70% -
ROE 11.36% 2.65% 2.89% 1.66% 1.21% -0.93% -1.68% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.88 24.57 17.24 8.64 14.93 6.79 3.63 327.36%
EPS 3.85 0.82 0.90 0.52 0.41 -0.26 -0.53 -
DPS 0.30 0.30 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.3394 0.3079 0.311 0.311 0.3048 0.2993 0.3177 4.51%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.81 21.43 15.04 7.54 12.01 5.92 2.91 352.20%
EPS 3.36 0.71 0.78 0.45 0.30 -0.24 -0.43 -
DPS 0.26 0.26 0.26 0.26 0.00 0.00 0.00 -
NAPS 0.296 0.2686 0.2713 0.2713 0.2452 0.2611 0.2545 10.62%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.18 0.21 0.19 0.16 0.13 0.135 0.12 -
P/RPS 0.56 0.85 1.10 1.85 0.87 1.99 3.30 -69.44%
P/EPS 4.67 25.70 21.12 31.06 35.12 -48.42 -22.45 -
EY 21.42 3.89 4.74 3.22 2.85 -2.07 -4.45 -
DY 1.67 1.43 1.58 1.88 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.61 0.51 0.43 0.45 0.38 24.90%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 23/05/23 24/02/23 30/11/22 25/08/22 30/05/22 24/02/22 -
Price 0.195 0.205 0.20 0.18 0.14 0.135 0.13 -
P/RPS 0.61 0.83 1.16 2.08 0.94 1.99 3.58 -69.36%
P/EPS 5.06 25.08 22.23 34.95 37.82 -48.42 -24.32 -
EY 19.77 3.99 4.50 2.86 2.64 -2.07 -4.11 -
DY 1.54 1.46 1.50 1.67 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.64 0.58 0.46 0.45 0.41 24.63%

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