[PMCORP] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 161.31%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 69,720 80,793 85,611 80,677 78,571 72,924 124,959 -9.26%
PBT 2,025 19,111 8,685 3,655 -3,911 -98 -36,237 -
Tax -490 -506 -687 -840 -470 -680 -1,732 -18.96%
NP 1,535 18,605 7,998 2,815 -4,381 -778 -37,969 -
-
NP to SH 1,535 18,605 7,998 2,740 -4,469 -1,186 -39,361 -
-
Tax Rate 24.20% 2.65% 7.91% 22.98% - - - -
Total Cost 68,185 62,188 77,613 77,862 82,952 73,702 162,928 -13.50%
-
Net Worth 358,841 344,453 315,236 303,988 309,112 316,382 323,184 1.75%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 358,841 344,453 315,236 303,988 309,112 316,382 323,184 1.75%
NOSH 697,727 708,022 773,357 773,357 707,999 697,647 711,078 -0.31%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.20% 23.03% 9.34% 3.49% -5.58% -1.07% -30.39% -
ROE 0.43% 5.40% 2.54% 0.90% -1.45% -0.37% -12.18% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.99 11.41 12.09 11.39 11.10 10.45 17.57 -8.97%
EPS 0.22 2.63 1.13 0.39 -0.63 -0.17 -5.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5143 0.4865 0.445 0.429 0.4366 0.4535 0.4545 2.08%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.93 9.18 9.73 9.17 8.93 8.29 14.20 -9.24%
EPS 0.17 2.11 0.91 0.31 -0.51 -0.13 -4.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4079 0.3916 0.3583 0.3456 0.3514 0.3597 0.3674 1.75%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.335 0.22 0.10 0.09 0.12 0.13 0.10 -
P/RPS 3.35 1.93 0.83 0.79 1.08 1.24 0.57 34.31%
P/EPS 152.27 8.37 8.86 23.28 -19.01 -76.47 -1.81 -
EY 0.66 11.94 11.29 4.30 -5.26 -1.31 -55.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.45 0.22 0.21 0.27 0.29 0.22 19.77%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 23/02/15 21/02/14 26/02/13 22/02/12 28/02/11 23/02/10 26/02/09 -
Price 0.265 0.25 0.095 0.10 0.13 0.13 0.10 -
P/RPS 2.65 2.19 0.79 0.88 1.17 1.24 0.57 29.17%
P/EPS 120.45 9.51 8.41 25.86 -20.60 -76.47 -1.81 -
EY 0.83 10.51 11.88 3.87 -4.86 -1.31 -55.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.21 0.23 0.30 0.29 0.22 15.40%

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