[PMCORP] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 17.07%
YoY- 431.38%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 86,457 86,405 85,611 84,840 83,454 82,644 80,677 4.72%
PBT 8,349 8,723 8,685 5,916 5,276 4,505 3,655 73.53%
Tax -1,198 -895 -687 -1,091 -1,113 -1,153 -840 26.72%
NP 7,151 7,828 7,998 4,825 4,163 3,352 2,815 86.28%
-
NP to SH 7,151 7,828 7,998 4,752 4,059 3,270 2,740 89.66%
-
Tax Rate 14.35% 10.26% 7.91% 18.44% 21.10% 25.59% 22.98% -
Total Cost 79,306 78,577 77,613 80,015 79,291 79,292 77,862 1.23%
-
Net Worth 313,253 311,765 315,236 307,585 307,798 309,215 303,988 2.02%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 313,253 311,765 315,236 307,585 307,798 309,215 303,988 2.02%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.27% 9.06% 9.34% 5.69% 4.99% 4.06% 3.49% -
ROE 2.28% 2.51% 2.54% 1.54% 1.32% 1.06% 0.90% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.20 12.20 12.09 11.98 11.78 11.67 11.39 4.69%
EPS 1.01 1.11 1.13 0.67 0.57 0.46 0.39 88.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4422 0.4401 0.445 0.4342 0.4345 0.4365 0.429 2.04%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.83 9.82 9.73 9.64 9.49 9.39 9.17 4.74%
EPS 0.81 0.89 0.91 0.54 0.46 0.37 0.31 89.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3561 0.3544 0.3583 0.3497 0.3499 0.3515 0.3456 2.01%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.135 0.10 0.10 0.09 0.09 0.09 0.09 -
P/RPS 1.11 0.82 0.83 0.75 0.76 0.77 0.79 25.47%
P/EPS 13.37 9.05 8.86 13.42 15.71 19.50 23.28 -30.93%
EY 7.48 11.05 11.29 7.45 6.37 5.13 4.30 44.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.22 0.21 0.21 0.21 0.21 29.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 27/05/13 26/02/13 22/11/12 23/08/12 28/05/12 22/02/12 -
Price 0.145 0.17 0.095 0.09 0.09 0.09 0.10 -
P/RPS 1.19 1.39 0.79 0.75 0.76 0.77 0.88 22.30%
P/EPS 14.36 15.38 8.41 13.42 15.71 19.50 25.86 -32.46%
EY 6.96 6.50 11.88 7.45 6.37 5.13 3.87 47.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.21 0.21 0.21 0.21 0.23 27.23%

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