[PMCORP] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 19.34%
YoY- 504.2%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 85,611 84,840 83,454 82,644 80,677 75,566 74,256 9.90%
PBT 8,685 5,916 5,276 4,505 3,655 -1,203 2,029 162.46%
Tax -687 -1,091 -1,113 -1,153 -840 -226 105 -
NP 7,998 4,825 4,163 3,352 2,815 -1,429 2,134 140.31%
-
NP to SH 7,998 4,752 4,059 3,270 2,740 -1,434 2,149 139.20%
-
Tax Rate 7.91% 18.44% 21.10% 25.59% 22.98% - -5.17% -
Total Cost 77,613 80,015 79,291 79,292 77,862 76,995 72,122 4.98%
-
Net Worth 315,236 307,585 307,798 309,215 303,988 290,705 442,900 -20.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 315,236 307,585 307,798 309,215 303,988 290,705 442,900 -20.20%
NOSH 773,357 773,357 773,357 773,357 773,357 700,833 1,030,000 -17.31%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.34% 5.69% 4.99% 4.06% 3.49% -1.89% 2.87% -
ROE 2.54% 1.54% 1.32% 1.06% 0.90% -0.49% 0.49% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.09 11.98 11.78 11.67 11.39 10.78 7.21 40.92%
EPS 1.13 0.67 0.57 0.46 0.39 -0.20 0.21 205.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.445 0.4342 0.4345 0.4365 0.429 0.4148 0.43 2.30%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.73 9.64 9.49 9.39 9.17 8.59 8.44 9.89%
EPS 0.91 0.54 0.46 0.37 0.31 -0.16 0.24 142.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3583 0.3497 0.3499 0.3515 0.3456 0.3305 0.5035 -20.21%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.09 0.09 0.09 0.09 0.09 0.11 -
P/RPS 0.83 0.75 0.76 0.77 0.79 0.83 1.53 -33.36%
P/EPS 8.86 13.42 15.71 19.50 23.28 -43.99 52.72 -69.38%
EY 11.29 7.45 6.37 5.13 4.30 -2.27 1.90 226.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.21 0.21 0.21 0.22 0.26 -10.49%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 23/08/12 28/05/12 22/02/12 21/11/11 18/08/11 -
Price 0.095 0.09 0.09 0.09 0.10 0.09 0.09 -
P/RPS 0.79 0.75 0.76 0.77 0.88 0.83 1.25 -26.25%
P/EPS 8.41 13.42 15.71 19.50 25.86 -43.99 43.14 -66.21%
EY 11.88 7.45 6.37 5.13 3.87 -2.27 2.32 195.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.21 0.21 0.23 0.22 0.21 0.00%

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