[PMCORP] QoQ TTM Result on 30-Sep-2001 [#3]

Stock

[PMCORP] PAN MALAYSIA CORPORATION BHD

Announcement Date

19-Nov-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Sep-2001 [#3]

Profit Trend

QoQ- -0.92%

YoY- -67.98%

Quarter Report

PMCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
TTM Result
Revenue	383,657	371,835	381,816	363,449	365,371	379,546	382,760	0.15%
YoY %	3.18%	-2.61%	5.05%	-0.53%	-3.73%	-0.84%	-	-
Horiz. %	100.23%	97.15%	99.75%	94.95%	95.46%	99.16%	100.00%	-
PBT	-36,890	52,081	60,284	47,692	49,190	49,007	49,200	-
YoY %	-170.83%	-13.61%	26.40%	-3.05%	0.37%	-0.39%	-	-
Horiz. %	-74.98%	105.86%	122.53%	96.93%	99.98%	99.61%	100.00%	-
Tax	-20,440	-23,394	-24,441	-22,139	-23,400	-22,426	-21,399	-3.01%
YoY %	12.63%	4.28%	-10.40%	5.39%	-4.34%	-4.80%	-	-
Horiz. %	95.52%	109.32%	114.22%	103.46%	109.35%	104.80%	100.00%	-
NP	-57,330	28,687	35,843	25,553	25,790	26,581	27,801	-
YoY %	-299.85%	-19.96%	40.27%	-0.92%	-2.98%	-4.39%	-	-
Horiz. %	-206.22%	103.19%	128.93%	91.91%	92.77%	95.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-57,330	28,687	35,843	25,553	25,790	26,581	27,801	-
YoY %	-299.85%	-19.96%	40.27%	-0.92%	-2.98%	-4.39%	-	-
Horiz. %	-206.22%	103.19%	128.93%	91.91%	92.77%	95.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	44.92%	40.54%	46.42%	47.57%	45.76%	43.49%	-
YoY %	-	10.80%	-12.67%	-2.42%	3.96%	5.22%	-	-
Horiz. %	-	103.29%	93.22%	106.74%	109.38%	105.22%	100.00%	-
Total Cost	440,987	343,148	345,973	337,896	339,581	352,965	354,959	15.61%
YoY %	28.51%	-0.82%	2.39%	-0.50%	-3.79%	-0.56%	-	-
Horiz. %	124.24%	96.67%	97.47%	95.19%	95.67%	99.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,765,749	1,837,553	1,861,348	1,859,487	1,840,200	1,838,223	1,852,418	-3.15%
YoY %	-3.91%	-1.28%	0.10%	1.05%	0.11%	-0.77%	-	-
Horiz. %	95.32%	99.20%	100.48%	100.38%	99.34%	99.23%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Dividend
Div	44,329	44,320	44,320	44,442	44,442	44,395	44,395	-0.09%
YoY %	0.02%	0.00%	-0.27%	0.00%	0.11%	0.00%	-	-
Horiz. %	99.85%	99.83%	99.83%	100.11%	100.11%	100.00%	100.00%	-
Div Payout %	0.00%	154.50%	123.65%	173.92%	172.33%	167.02%	159.69%	-
YoY %	0.00%	24.95%	-28.90%	0.92%	3.18%	4.59%	-	-
Horiz. %	0.00%	96.75%	77.43%	108.91%	107.92%	104.59%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Equity
Net Worth	1,765,749	1,837,553	1,861,348	1,859,487	1,840,200	1,838,223	1,852,418	-3.15%
YoY %	-3.91%	-1.28%	0.10%	1.05%	0.11%	-0.77%	-	-
Horiz. %	95.32%	99.20%	100.48%	100.38%	99.34%	99.23%	100.00%	-
NOSH	739,642	738,863	738,483	744,509	739,154	736,792	741,352	-0.15%
YoY %	0.11%	0.05%	-0.81%	0.72%	0.32%	-0.62%	-	-
Horiz. %	99.77%	99.66%	99.61%	100.43%	99.70%	99.38%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Ratio Analysis
NP Margin	-14.94%	7.71%	9.39%	7.03%	7.06%	7.00%	7.26%	-
YoY %	-293.77%	-17.89%	33.57%	-0.42%	0.86%	-3.58%	-	-
Horiz. %	-205.79%	106.20%	129.34%	96.83%	97.25%	96.42%	100.00%	-
ROE	-3.25%	1.56%	1.93%	1.37%	1.40%	1.45%	1.50%	-
YoY %	-308.33%	-19.17%	40.88%	-2.14%	-3.45%	-3.33%	-	-
Horiz. %	-216.67%	104.00%	128.67%	91.33%	93.33%	96.67%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Per Share
RPS	51.87	50.33	51.70	48.82	49.43	51.51	51.63	0.31%
YoY %	3.06%	-2.65%	5.90%	-1.23%	-4.04%	-0.23%	-	-
Horiz. %	100.46%	97.48%	100.14%	94.56%	95.74%	99.77%	100.00%	-
EPS	-7.75	3.88	4.85	3.43	3.49	3.61	3.75	-
YoY %	-299.74%	-20.00%	41.40%	-1.72%	-3.32%	-3.73%	-	-
Horiz. %	-206.67%	103.47%	129.33%	91.47%	93.07%	96.27%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	6.00	6.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.3873	2.487	2.5205	2.4976	2.4896	2.4949	2.4987	-3.00%
YoY %	-4.01%	-1.33%	0.92%	0.32%	-0.21%	-0.15%	-	-
Horiz. %	95.54%	99.53%	100.87%	99.96%	99.64%	99.85%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 744,509
RPS	43.38	42.04	43.17	41.09	41.31	42.91	43.27	0.16%
YoY %	3.19%	-2.62%	5.06%	-0.53%	-3.73%	-0.83%	-	-
Horiz. %	100.25%	97.16%	99.77%	94.96%	95.47%	99.17%	100.00%	-
EPS	-6.48	3.24	4.05	2.89	2.92	3.01	3.14	-
YoY %	-300.00%	-20.00%	40.14%	-1.03%	-2.99%	-4.14%	-	-
Horiz. %	-206.37%	103.18%	128.98%	92.04%	92.99%	95.86%	100.00%	-
DPS	5.01	5.01	5.01	5.02	5.02	5.02	5.02	-0.13%
YoY %	0.00%	0.00%	-0.20%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.80%	99.80%	99.80%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.9964	2.0775	2.1044	2.1023	2.0805	2.0783	2.0943	-3.14%
YoY %	-3.90%	-1.28%	0.10%	1.05%	0.11%	-0.76%	-	-
Horiz. %	95.33%	99.20%	100.48%	100.38%	99.34%	99.24%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/02	29/03/02	31/12/01	27/09/01	29/06/01	30/03/01	26/12/00	-
Price	0.70	0.69	0.60	0.56	0.64	0.62	0.69	-
P/RPS	1.35	1.37	1.16	1.15	1.29	1.20	1.34	0.49%
YoY %	-1.46%	18.10%	0.87%	-10.85%	7.50%	-10.45%	-	-
Horiz. %	100.75%	102.24%	86.57%	85.82%	96.27%	89.55%	100.00%	-
P/EPS	-9.03	17.77	12.36	16.32	18.34	17.19	18.40	-
YoY %	-150.82%	43.77%	-24.26%	-11.01%	6.69%	-6.58%	-	-
Horiz. %	-49.08%	96.58%	67.17%	88.70%	99.67%	93.42%	100.00%	-
EY	-11.07	5.63	8.09	6.13	5.45	5.82	5.43	-
YoY %	-296.63%	-30.41%	31.97%	12.48%	-6.36%	7.18%	-	-
Horiz. %	-203.87%	103.68%	148.99%	112.89%	100.37%	107.18%	100.00%	-
DY	8.57	8.70	10.00	10.71	9.38	9.68	8.70	-1.00%
YoY %	-1.49%	-13.00%	-6.63%	14.18%	-3.10%	11.26%	-	-
Horiz. %	98.51%	100.00%	114.94%	123.10%	107.82%	111.26%	100.00%	-
P/NAPS	0.29	0.28	0.24	0.22	0.26	0.25	0.28	2.37%
YoY %	3.57%	16.67%	9.09%	-15.38%	4.00%	-10.71%	-	-
Horiz. %	103.57%	100.00%	85.71%	78.57%	92.86%	89.29%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	26/08/02	21/05/02	27/02/02	19/11/01	27/08/01	29/05/01	26/02/01	-
Price	0.68	0.77	0.61	0.61	0.70	0.65	0.67	-
P/RPS	1.31	1.53	1.18	1.25	1.42	1.26	1.30	0.51%
YoY %	-14.38%	29.66%	-5.60%	-11.97%	12.70%	-3.08%	-	-
Horiz. %	100.77%	117.69%	90.77%	96.15%	109.23%	96.92%	100.00%	-
P/EPS	-8.77	19.83	12.57	17.77	20.06	18.02	17.87	-
YoY %	-144.23%	57.76%	-29.26%	-11.42%	11.32%	0.84%	-	-
Horiz. %	-49.08%	110.97%	70.34%	99.44%	112.26%	100.84%	100.00%	-
EY	-11.40	5.04	7.96	5.63	4.98	5.55	5.60	-
YoY %	-326.19%	-36.68%	41.39%	13.05%	-10.27%	-0.89%	-	-
Horiz. %	-203.57%	90.00%	142.14%	100.54%	88.93%	99.11%	100.00%	-
DY	8.82	7.79	9.84	9.84	8.57	9.23	8.96	-1.04%
YoY %	13.22%	-20.83%	0.00%	14.82%	-7.15%	3.01%	-	-
Horiz. %	98.44%	86.94%	109.82%	109.82%	95.65%	103.01%	100.00%	-
P/NAPS	0.28	0.31	0.24	0.24	0.28	0.26	0.27	2.46%
YoY %	-9.68%	29.17%	0.00%	-14.29%	7.69%	-3.70%	-	-
Horiz. %	103.70%	114.81%	88.89%	88.89%	103.70%	96.30%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 10:40:00

EMA 5

10 Mins

BUY

2024-07-01 10:20:00

ADX

10 Mins

BUY

2024-07-01 09:00:00

ADX

Hourly

SELL

2024-07-01 09:00:00

MACD/RSI

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

900

HLIND

HONG LEONG INDUSTRIES BHD

890

JCY

JCY INTERNATIONAL BERHAD

557

GENTING

GENTING BHD

406

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

NOTION

NOTION VTEC BHD

346

DNEX

DAGANG NEXCHANGE BERHAD

328

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

294

MYEG

MY E.G. SERVICES BHD

275

Daily Stocks

AHB-WC

0.075

0.00

71,013,000

INGENIEU

0.055

+0.005

55,285,900

NOVAMSC

0.23

+0.015

44,581,100

EATECH

0.36

+0.02

41,147,500

SNS

0.78

+0.025

35,758,800

HIAPTEK

0.44

+0.015

32,957,900

MAXLAND-WB

0.03

+0.025

32,588,400

TCS

0.175

+0.015

31,011,900

MYEG

1.00

-0.02

29,011,800

YGL

0.27

+0.025

27,973,400

More active Stocks

NESTLE

122.40

+0.90

78,200

AJI

15.72

+0.22

116,400

BIPORT

6.50

+0.20

1,000

UTDPLT

24.68

+0.18

55,500

HUMEIND

3.52

+0.17

1,205,800

HEIM

22.20

+0.16

84,600

YTL

3.58

+0.13

4,151,100

KSENG

6.20

+0.12

321,500

HLBANK

19.32

+0.12

76,900

MSM

2.44

+0.11

686,800

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

SUPERLN

1.11

-0.19

7,189,200

INARI-C2Q

0.06

-0.19

20,000

KHIND

2.65

-0.13

4,000

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

APB

1.66

-0.08

461,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More