[PMCORP] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 230.59%
YoY- 345.74%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 74,299 75,685 75,117 73,085 72,790 69,966 70,800 3.27%
PBT 14,563 6,545 9,477 10,285 3,596 1,276 2,292 243.43%
Tax -2,011 -1,289 -1,324 -1,640 -981 -787 -825 81.22%
NP 12,552 5,256 8,153 8,645 2,615 489 1,467 318.88%
-
NP to SH 12,552 5,256 8,153 8,645 2,615 489 1,467 318.88%
-
Tax Rate 13.81% 19.69% 13.97% 15.95% 27.28% 61.68% 35.99% -
Total Cost 61,747 70,429 66,964 64,440 70,175 69,477 69,333 -7.44%
-
Net Worth 311,943 355,756 359,582 358,944 347,634 350,869 322,205 -2.13%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 311,943 355,756 359,582 358,944 347,634 350,869 322,205 -2.13%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 16.89% 6.94% 10.85% 11.83% 3.59% 0.70% 2.07% -
ROE 4.02% 1.48% 2.27% 2.41% 0.75% 0.14% 0.46% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.51 10.68 10.60 10.32 10.44 9.88 10.89 -2.34%
EPS 1.78 0.74 1.15 1.22 0.37 0.07 0.23 291.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4414 0.5022 0.5076 0.5067 0.4984 0.4953 0.4957 -7.44%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.45 8.60 8.54 8.31 8.27 7.95 8.05 3.28%
EPS 1.43 0.60 0.93 0.98 0.30 0.06 0.17 314.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3546 0.4044 0.4088 0.408 0.3952 0.3989 0.3663 -2.14%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.165 0.28 0.255 0.195 0.185 0.24 0.335 -
P/RPS 1.57 2.62 2.40 1.89 1.77 2.43 3.08 -36.21%
P/EPS 9.29 37.74 22.16 15.98 49.35 347.68 148.43 -84.26%
EY 10.76 2.65 4.51 6.26 2.03 0.29 0.67 537.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.56 0.50 0.38 0.37 0.48 0.68 -33.37%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 24/05/16 23/02/16 19/11/15 19/08/15 25/05/15 23/02/15 -
Price 0.155 0.175 0.30 0.205 0.19 0.20 0.265 -
P/RPS 1.47 1.64 2.83 1.99 1.82 2.02 2.43 -28.49%
P/EPS 8.73 23.59 26.07 16.80 50.68 289.73 117.42 -82.34%
EY 11.46 4.24 3.84 5.95 1.97 0.35 0.85 467.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.59 0.40 0.38 0.40 0.53 -24.18%

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