[PMCORP] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -2.13%
YoY- 139.39%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 80,793 83,560 86,457 86,405 85,611 84,840 83,454 -2.13%
PBT 19,111 29,454 8,349 8,723 8,685 5,916 5,276 135.30%
Tax -506 -1,001 -1,198 -895 -687 -1,091 -1,113 -40.79%
NP 18,605 28,453 7,151 7,828 7,998 4,825 4,163 170.58%
-
NP to SH 18,605 28,453 7,151 7,828 7,998 4,752 4,059 175.17%
-
Tax Rate 2.65% 3.40% 14.35% 10.26% 7.91% 18.44% 21.10% -
Total Cost 62,188 55,107 79,306 78,577 77,613 80,015 79,291 -14.91%
-
Net Worth 342,540 336,134 313,253 311,765 315,236 307,585 307,798 7.36%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 342,540 336,134 313,253 311,765 315,236 307,585 307,798 7.36%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.03% 34.05% 8.27% 9.06% 9.34% 5.69% 4.99% -
ROE 5.43% 8.46% 2.28% 2.51% 2.54% 1.54% 1.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.47 11.80 12.20 12.20 12.09 11.98 11.78 -1.75%
EPS 2.64 4.02 1.01 1.11 1.13 0.67 0.57 177.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4865 0.4745 0.4422 0.4401 0.445 0.4342 0.4345 7.80%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.18 9.50 9.83 9.82 9.73 9.64 9.49 -2.18%
EPS 2.11 3.23 0.81 0.89 0.91 0.54 0.46 175.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.3821 0.3561 0.3544 0.3583 0.3497 0.3499 7.37%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.18 0.135 0.10 0.10 0.09 0.09 -
P/RPS 1.92 1.53 1.11 0.82 0.83 0.75 0.76 85.17%
P/EPS 8.33 4.48 13.37 9.05 8.86 13.42 15.71 -34.41%
EY 12.01 22.31 7.48 11.05 11.29 7.45 6.37 52.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.31 0.23 0.22 0.21 0.21 65.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 19/11/13 22/08/13 27/05/13 26/02/13 22/11/12 23/08/12 -
Price 0.25 0.27 0.145 0.17 0.095 0.09 0.09 -
P/RPS 2.18 2.29 1.19 1.39 0.79 0.75 0.76 101.49%
P/EPS 9.46 6.72 14.36 15.38 8.41 13.42 15.71 -28.62%
EY 10.57 14.88 6.96 6.50 11.88 7.45 6.37 40.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.33 0.39 0.21 0.21 0.21 80.38%

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