[PMCORP] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 40.27%
YoY- 28.93%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 383,822 383,657 371,835 381,816 363,449 365,371 379,546 0.74%
PBT -41,404 -36,890 52,081 60,284 47,692 49,190 49,007 -
Tax -18,783 -20,440 -23,394 -24,441 -22,139 -23,400 -22,426 -11.13%
NP -60,187 -57,330 28,687 35,843 25,553 25,790 26,581 -
-
NP to SH -60,187 -57,330 28,687 35,843 25,553 25,790 26,581 -
-
Tax Rate - - 44.92% 40.54% 46.42% 47.57% 45.76% -
Total Cost 444,009 440,987 343,148 345,973 337,896 339,581 352,965 16.51%
-
Net Worth 1,716,801 1,765,749 1,837,553 1,861,348 1,859,487 1,840,200 1,838,223 -4.44%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 44,329 44,329 44,320 44,320 44,442 44,442 44,395 -0.09%
Div Payout % 0.00% 0.00% 154.50% 123.65% 173.92% 172.33% 167.02% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,716,801 1,765,749 1,837,553 1,861,348 1,859,487 1,840,200 1,838,223 -4.44%
NOSH 723,076 739,642 738,863 738,483 744,509 739,154 736,792 -1.24%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -15.68% -14.94% 7.71% 9.39% 7.03% 7.06% 7.00% -
ROE -3.51% -3.25% 1.56% 1.93% 1.37% 1.40% 1.45% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 53.08 51.87 50.33 51.70 48.82 49.43 51.51 2.01%
EPS -8.32 -7.75 3.88 4.85 3.43 3.49 3.61 -
DPS 6.13 6.00 6.00 6.00 6.00 6.00 6.00 1.43%
NAPS 2.3743 2.3873 2.487 2.5205 2.4976 2.4896 2.4949 -3.24%
Adjusted Per Share Value based on latest NOSH - 738,483
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 43.40 43.38 42.04 43.17 41.09 41.31 42.91 0.75%
EPS -6.80 -6.48 3.24 4.05 2.89 2.92 3.01 -
DPS 5.01 5.01 5.01 5.01 5.02 5.02 5.02 -0.13%
NAPS 1.941 1.9964 2.0775 2.1044 2.1023 2.0805 2.0783 -4.45%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.57 0.70 0.69 0.60 0.56 0.64 0.62 -
P/RPS 1.07 1.35 1.37 1.16 1.15 1.29 1.20 -7.35%
P/EPS -6.85 -9.03 17.77 12.36 16.32 18.34 17.19 -
EY -14.60 -11.07 5.63 8.09 6.13 5.45 5.82 -
DY 10.76 8.57 8.70 10.00 10.71 9.38 9.68 7.29%
P/NAPS 0.24 0.29 0.28 0.24 0.22 0.26 0.25 -2.68%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 22/11/02 26/08/02 21/05/02 27/02/02 19/11/01 27/08/01 29/05/01 -
Price 0.57 0.68 0.77 0.61 0.61 0.70 0.65 -
P/RPS 1.07 1.31 1.53 1.18 1.25 1.42 1.26 -10.31%
P/EPS -6.85 -8.77 19.83 12.57 17.77 20.06 18.02 -
EY -14.60 -11.40 5.04 7.96 5.63 4.98 5.55 -
DY 10.76 8.82 7.79 9.84 9.84 8.57 9.23 10.75%
P/NAPS 0.24 0.28 0.31 0.24 0.24 0.28 0.26 -5.19%

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