[PMCORP] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 96.99%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 85,611 80,677 78,571 72,924 124,959 129,866 236,551 -15.56%
PBT 8,685 3,655 -3,911 -98 -36,237 17,461 -66,351 -
Tax -687 -840 -470 -680 -1,732 7,591 -1,718 -14.15%
NP 7,998 2,815 -4,381 -778 -37,969 25,052 -68,069 -
-
NP to SH 7,998 2,740 -4,469 -1,186 -39,361 24,300 -68,178 -
-
Tax Rate 7.91% 22.98% - - - -43.47% - -
Total Cost 77,613 77,862 82,952 73,702 162,928 104,814 304,620 -20.36%
-
Net Worth 315,236 303,988 309,112 316,382 323,184 357,516 337,621 -1.13%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 315,236 303,988 309,112 316,382 323,184 357,516 337,621 -1.13%
NOSH 773,357 773,357 707,999 697,647 711,078 712,609 715,148 1.31%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.34% 3.49% -5.58% -1.07% -30.39% 19.29% -28.78% -
ROE 2.54% 0.90% -1.45% -0.37% -12.18% 6.80% -20.19% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.09 11.39 11.10 10.45 17.57 18.22 33.08 -15.43%
EPS 1.13 0.39 -0.63 -0.17 -5.54 3.41 -9.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.445 0.429 0.4366 0.4535 0.4545 0.5017 0.4721 -0.97%
Adjusted Per Share Value based on latest NOSH - 710,555
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.68 9.12 8.88 8.24 14.13 14.68 26.74 -15.56%
EPS 0.90 0.31 -0.51 -0.13 -4.45 2.75 -7.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3564 0.3437 0.3495 0.3577 0.3654 0.4042 0.3817 -1.13%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.09 0.12 0.13 0.10 0.23 0.25 -
P/RPS 0.83 0.79 1.08 1.24 0.57 1.26 0.76 1.47%
P/EPS 8.86 23.28 -19.01 -76.47 -1.81 6.74 -2.62 -
EY 11.29 4.30 -5.26 -1.31 -55.35 14.83 -38.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.27 0.29 0.22 0.46 0.53 -13.61%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 28/02/11 23/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.095 0.10 0.13 0.13 0.10 0.19 0.27 -
P/RPS 0.79 0.88 1.17 1.24 0.57 1.04 0.82 -0.61%
P/EPS 8.41 25.86 -20.60 -76.47 -1.81 5.57 -2.83 -
EY 11.88 3.87 -4.86 -1.31 -55.35 17.95 -35.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.30 0.29 0.22 0.38 0.57 -15.31%

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