[PMCORP] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 74.66%
YoY- 283.33%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 63,622 245,944 189,558 133,002 66,693 106,233 52,390 13.81%
PBT 14,766 27,059 8,053 10,583 4,964 3,183 -1,969 -
Tax -96 -2,162 -194 -32 -16 4 -48 58.67%
NP 14,670 24,897 7,859 10,551 4,948 3,187 -2,017 -
-
NP to SH 16,128 29,741 6,305 6,941 3,974 2,634 -2,151 -
-
Tax Rate 0.65% 7.99% 2.41% 0.30% 0.32% -0.13% - -
Total Cost 48,952 221,047 181,699 122,451 61,745 103,046 54,407 -6.79%
-
Net Worth 276,277 261,850 237,547 239,939 239,939 216,868 230,912 12.68%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 2,314 2,314 2,314 2,314 - - -
Div Payout % - 7.78% 36.71% 33.35% 58.24% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 276,277 261,850 237,547 239,939 239,939 216,868 230,912 12.68%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 23.06% 10.12% 4.15% 7.93% 7.42% 3.00% -3.85% -
ROE 5.84% 11.36% 2.65% 2.89% 1.66% 1.21% -0.93% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.25 31.88 24.57 17.24 8.64 14.93 6.79 13.85%
EPS 2.09 3.85 0.82 0.90 0.52 0.41 -0.26 -
DPS 0.00 0.30 0.30 0.30 0.30 0.00 0.00 -
NAPS 0.3581 0.3394 0.3079 0.311 0.311 0.3048 0.2993 12.68%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.23 27.96 21.55 15.12 7.58 12.08 5.96 13.73%
EPS 1.83 3.38 0.72 0.79 0.45 0.30 -0.24 -
DPS 0.00 0.26 0.26 0.26 0.26 0.00 0.00 -
NAPS 0.3141 0.2977 0.27 0.2728 0.2728 0.2465 0.2625 12.69%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.22 0.18 0.21 0.19 0.16 0.13 0.135 -
P/RPS 2.67 0.56 0.85 1.10 1.85 0.87 1.99 21.62%
P/EPS 10.52 4.67 25.70 21.12 31.06 35.12 -48.42 -
EY 9.50 21.42 3.89 4.74 3.22 2.85 -2.07 -
DY 0.00 1.67 1.43 1.58 1.88 0.00 0.00 -
P/NAPS 0.61 0.53 0.68 0.61 0.51 0.43 0.45 22.46%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 24/08/23 23/05/23 24/02/23 30/11/22 25/08/22 30/05/22 -
Price 0.20 0.195 0.205 0.20 0.18 0.14 0.135 -
P/RPS 2.43 0.61 0.83 1.16 2.08 0.94 1.99 14.23%
P/EPS 9.57 5.06 25.08 22.23 34.95 37.82 -48.42 -
EY 10.45 19.77 3.99 4.50 2.86 2.64 -2.07 -
DY 0.00 1.54 1.46 1.50 1.67 0.00 0.00 -
P/NAPS 0.56 0.57 0.67 0.64 0.58 0.46 0.45 15.68%

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