[PMCORP] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 132.62%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 73,848 0 69,720 80,793 85,611 80,677 78,571 -0.94%
PBT -12,084 0 2,025 19,111 8,685 3,655 -3,911 18.94%
Tax -326 0 -490 -506 -687 -840 -470 -5.47%
NP -12,410 0 1,535 18,605 7,998 2,815 -4,381 17.36%
-
NP to SH -12,410 0 1,535 18,605 7,998 2,740 -4,469 17.01%
-
Tax Rate - - 24.20% 2.65% 7.91% 22.98% - -
Total Cost 86,258 0 68,185 62,188 77,613 77,862 82,952 0.60%
-
Net Worth 302,556 312,389 358,841 344,453 315,236 303,988 309,112 -0.32%
Dividend
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 302,556 312,389 358,841 344,453 315,236 303,988 309,112 -0.32%
NOSH 773,357 707,723 697,727 708,022 773,357 773,357 707,999 1.36%
Ratio Analysis
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -16.80% 0.00% 2.20% 23.03% 9.34% 3.49% -5.58% -
ROE -4.10% 0.00% 0.43% 5.40% 2.54% 0.90% -1.45% -
Per Share
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.42 0.00 9.99 11.41 12.09 11.39 11.10 -0.96%
EPS -1.75 0.00 0.22 2.63 1.13 0.39 -0.63 17.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4271 0.4414 0.5143 0.4865 0.445 0.429 0.4366 -0.33%
Adjusted Per Share Value based on latest NOSH - 704,090
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.39 0.00 7.93 9.18 9.73 9.17 8.93 -0.95%
EPS -1.41 0.00 0.17 2.11 0.91 0.31 -0.51 16.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3439 0.3551 0.4079 0.3916 0.3583 0.3456 0.3514 -0.33%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.19 0.165 0.335 0.22 0.10 0.09 0.12 -
P/RPS 1.82 0.00 3.35 1.93 0.83 0.79 1.08 8.35%
P/EPS -10.85 0.00 152.27 8.37 8.86 23.28 -19.01 -8.26%
EY -9.22 0.00 0.66 11.94 11.29 4.30 -5.26 9.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.65 0.45 0.22 0.21 0.27 7.80%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/17 29/08/16 23/02/15 21/02/14 26/02/13 22/02/12 28/02/11 -
Price 0.175 0.155 0.265 0.25 0.095 0.10 0.13 -
P/RPS 1.68 0.00 2.65 2.19 0.79 0.88 1.17 5.72%
P/EPS -9.99 0.00 120.45 9.51 8.41 25.86 -20.60 -10.53%
EY -10.01 0.00 0.83 10.51 11.88 3.87 -4.86 11.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.52 0.51 0.21 0.23 0.30 4.92%

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