[PMCORP] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -19.96%
YoY- 7.92%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 370,603 383,822 383,657 371,835 381,816 363,449 365,371 0.94%
PBT -323,381 -41,404 -36,890 52,081 60,284 47,692 49,190 -
Tax -18,450 -18,783 -20,440 -23,394 -24,441 -22,139 -23,400 -14.61%
NP -341,831 -60,187 -57,330 28,687 35,843 25,553 25,790 -
-
NP to SH -341,831 -60,187 -57,330 28,687 35,843 25,553 25,790 -
-
Tax Rate - - - 44.92% 40.54% 46.42% 47.57% -
Total Cost 712,434 444,009 440,987 343,148 345,973 337,896 339,581 63.66%
-
Net Worth 1,501,554 1,716,801 1,765,749 1,837,553 1,861,348 1,859,487 1,840,200 -12.64%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 22,187 44,329 44,329 44,320 44,320 44,442 44,442 -36.98%
Div Payout % 0.00% 0.00% 0.00% 154.50% 123.65% 173.92% 172.33% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,501,554 1,716,801 1,765,749 1,837,553 1,861,348 1,859,487 1,840,200 -12.64%
NOSH 739,499 723,076 739,642 738,863 738,483 744,509 739,154 0.03%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -92.24% -15.68% -14.94% 7.71% 9.39% 7.03% 7.06% -
ROE -22.77% -3.51% -3.25% 1.56% 1.93% 1.37% 1.40% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 50.12 53.08 51.87 50.33 51.70 48.82 49.43 0.92%
EPS -46.22 -8.32 -7.75 3.88 4.85 3.43 3.49 -
DPS 3.00 6.13 6.00 6.00 6.00 6.00 6.00 -36.92%
NAPS 2.0305 2.3743 2.3873 2.487 2.5205 2.4976 2.4896 -12.67%
Adjusted Per Share Value based on latest NOSH - 738,863
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 41.90 43.40 43.38 42.04 43.17 41.09 41.31 0.94%
EPS -38.65 -6.80 -6.48 3.24 4.05 2.89 2.92 -
DPS 2.51 5.01 5.01 5.01 5.01 5.02 5.02 -36.92%
NAPS 1.6977 1.941 1.9964 2.0775 2.1044 2.1023 2.0805 -12.64%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.56 0.57 0.70 0.69 0.60 0.56 0.64 -
P/RPS 1.12 1.07 1.35 1.37 1.16 1.15 1.29 -8.96%
P/EPS -1.21 -6.85 -9.03 17.77 12.36 16.32 18.34 -
EY -82.54 -14.60 -11.07 5.63 8.09 6.13 5.45 -
DY 5.36 10.76 8.57 8.70 10.00 10.71 9.38 -31.06%
P/NAPS 0.28 0.24 0.29 0.28 0.24 0.22 0.26 5.05%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 22/11/02 26/08/02 21/05/02 27/02/02 19/11/01 27/08/01 -
Price 0.55 0.57 0.68 0.77 0.61 0.61 0.70 -
P/RPS 1.10 1.07 1.31 1.53 1.18 1.25 1.42 -15.61%
P/EPS -1.19 -6.85 -8.77 19.83 12.57 17.77 20.06 -
EY -84.04 -14.60 -11.40 5.04 7.96 5.63 4.98 -
DY 5.46 10.76 8.82 7.79 9.84 9.84 8.57 -25.89%
P/NAPS 0.27 0.24 0.28 0.31 0.24 0.24 0.28 -2.38%

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