[PMCORP] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 97.84%
YoY- 98.37%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 356,196 381,434 390,641 395,802 397,917 382,365 377,610 -3.80%
PBT 1,020 7,665 9,987 6,958 -236,843 -232,529 -318,156 -
Tax 1,089 1,028 -3,727 -12,517 -20,431 -21,547 -19,637 -
NP 2,109 8,693 6,260 -5,559 -257,274 -254,076 -337,793 -
-
NP to SH 2,109 8,693 6,260 -5,559 -257,274 -254,076 -337,793 -
-
Tax Rate -106.76% -13.41% 37.32% 179.89% - - - -
Total Cost 354,087 372,741 384,381 401,361 655,191 636,441 715,403 -37.34%
-
Net Worth 1,520,986 1,489,270 1,498,260 1,496,964 1,481,757 1,493,088 1,444,431 3.49%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 14,893 14,812 14,812 14,812 9,243 9,243 22,187 -23.28%
Div Payout % 706.20% 170.40% 236.62% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,520,986 1,489,270 1,498,260 1,496,964 1,481,757 1,493,088 1,444,431 3.49%
NOSH 811,192 791,323 741,529 740,631 728,387 736,999 715,454 8.70%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.59% 2.28% 1.60% -1.40% -64.66% -66.45% -89.46% -
ROE 0.14% 0.58% 0.42% -0.37% -17.36% -17.02% -23.39% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 43.91 48.20 52.68 53.44 54.63 51.88 52.78 -11.51%
EPS 0.26 1.10 0.84 -0.75 -35.32 -34.47 -47.21 -
DPS 1.84 1.87 2.00 2.00 1.25 1.25 3.10 -29.30%
NAPS 1.875 1.882 2.0205 2.0212 2.0343 2.0259 2.0189 -4.79%
Adjusted Per Share Value based on latest NOSH - 740,631
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 40.27 43.13 44.17 44.75 44.99 43.23 42.69 -3.80%
EPS 0.24 0.98 0.71 -0.63 -29.09 -28.73 -38.19 -
DPS 1.68 1.67 1.67 1.67 1.05 1.05 2.51 -23.42%
NAPS 1.7196 1.6838 1.6939 1.6925 1.6753 1.6881 1.6331 3.49%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.60 0.55 0.57 0.54 0.52 0.48 0.48 -
P/RPS 1.37 1.14 1.08 1.01 0.95 0.93 0.91 31.25%
P/EPS 230.78 50.07 67.52 -71.94 -1.47 -1.39 -1.02 -
EY 0.43 2.00 1.48 -1.39 -67.93 -71.82 -98.36 -
DY 3.06 3.40 3.51 3.70 2.40 2.61 6.46 -39.15%
P/NAPS 0.32 0.29 0.28 0.27 0.26 0.24 0.24 21.07%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 21/05/04 27/02/04 20/11/03 28/08/03 28/05/03 -
Price 0.52 0.56 0.43 0.55 0.56 0.54 0.49 -
P/RPS 1.18 1.16 0.82 1.03 1.03 1.04 0.93 17.15%
P/EPS 200.01 50.98 50.94 -73.28 -1.59 -1.57 -1.04 -
EY 0.50 1.96 1.96 -1.36 -63.07 -63.84 -96.35 -
DY 3.53 3.34 4.65 3.64 2.23 2.32 6.33 -32.17%
P/NAPS 0.28 0.30 0.21 0.27 0.28 0.27 0.24 10.79%

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