[PMCORP] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 79,780 73,712 73,056 0 68,772 78,456 75,280 0.89%
PBT 21,896 192 6,032 0 7,748 2,964 2,812 37.10%
Tax -1,396 -308 -760 0 -1,024 -1,272 -440 19.42%
NP 20,500 -116 5,272 0 6,724 1,692 2,372 39.31%
-
NP to SH 20,500 -116 5,272 0 6,724 1,692 2,372 39.31%
-
Tax Rate 6.38% 160.42% 12.60% - 13.22% 42.91% 15.65% -
Total Cost 59,280 73,828 67,784 0 62,048 76,764 72,908 -3.13%
-
Net Worth 299,581 301,493 319,557 360,449 345,839 311,765 309,215 -0.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 299,581 301,493 319,557 360,449 345,839 311,765 309,215 -0.48%
NOSH 773,357 773,357 773,357 711,367 773,357 773,357 773,357 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 25.70% -0.16% 7.22% 0.00% 9.78% 2.16% 3.15% -
ROE 6.84% -0.04% 1.65% 0.00% 1.94% 0.54% 0.77% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.26 10.41 10.31 0.00 9.71 11.08 10.63 0.88%
EPS 2.88 0.00 0.76 0.00 0.96 0.24 0.32 40.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4229 0.4256 0.4511 0.5067 0.4882 0.4401 0.4365 -0.48%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.07 8.38 8.30 0.00 7.82 8.92 8.56 0.89%
EPS 2.33 -0.01 0.60 0.00 0.76 0.19 0.27 39.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3406 0.3427 0.3633 0.4097 0.3931 0.3544 0.3515 -0.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 -
Price 0.15 0.175 0.165 0.195 0.215 0.10 0.09 -
P/RPS 1.33 1.68 1.60 0.00 2.21 0.90 0.85 7.12%
P/EPS 5.18 -1,068.70 22.17 0.00 22.65 41.87 26.88 -22.36%
EY 19.29 -0.09 4.51 0.00 4.41 2.39 3.72 28.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.37 0.38 0.44 0.23 0.21 8.17%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/11/18 21/11/17 25/11/16 19/11/15 26/05/14 27/05/13 28/05/12 -
Price 0.155 0.175 0.17 0.205 0.225 0.17 0.09 -
P/RPS 1.38 1.68 1.65 0.00 2.32 1.53 0.85 7.73%
P/EPS 5.36 -1,068.70 22.84 0.00 23.70 71.17 26.88 -21.95%
EY 18.67 -0.09 4.38 0.00 4.22 1.40 3.72 28.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.38 0.40 0.46 0.39 0.21 9.09%

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