[PMCORP] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 79.78%
YoY- -131.92%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 226,144 254,488 266,772 37,152 52,184 62,368 79,780 18.94%
PBT -45,812 59,064 19,856 -8,540 27,048 -4,188 21,896 -
Tax -284 -384 -64 -16 -240 -96 -1,396 -23.29%
NP -46,096 58,680 19,792 -8,556 26,808 -4,284 20,500 -
-
NP to SH -46,096 64,512 15,896 -8,556 26,808 -4,284 20,500 -
-
Tax Rate - 0.65% 0.32% - 0.89% - 6.38% -
Total Cost 272,240 195,808 246,980 45,708 25,376 66,652 59,280 28.89%
-
Net Worth 204,616 276,277 239,939 226,687 285,058 282,721 299,581 -6.15%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 9,258 - - 14,167 - -
Div Payout % - - 58.24% - - 0.00% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 204,616 276,277 239,939 226,687 285,058 282,721 299,581 -6.15%
NOSH 879,694 773,357 773,357 773,357 773,357 773,357 773,357 2.16%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -20.38% 23.06% 7.42% -23.03% 51.37% -6.87% 25.70% -
ROE -22.53% 23.35% 6.63% -3.77% 9.40% -1.52% 6.84% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 25.71 32.99 34.58 5.24 7.37 8.80 11.26 14.73%
EPS -5.24 8.36 2.08 -1.20 3.80 -0.60 2.88 -
DPS 0.00 0.00 1.20 0.00 0.00 2.00 0.00 -
NAPS 0.2326 0.3581 0.311 0.32 0.4024 0.3991 0.4229 -9.47%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 25.71 28.93 30.33 4.22 5.93 7.09 9.07 18.94%
EPS -5.24 7.33 1.81 -0.97 3.05 -0.49 2.33 -
DPS 0.00 0.00 1.05 0.00 0.00 1.61 0.00 -
NAPS 0.2326 0.3141 0.2728 0.2577 0.324 0.3214 0.3406 -6.15%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.165 0.22 0.16 0.125 0.13 0.13 0.15 -
P/RPS 0.64 0.67 0.46 2.38 1.76 1.48 1.33 -11.46%
P/EPS -3.15 2.63 7.77 -10.35 3.44 -21.50 5.18 -
EY -31.76 38.01 12.88 -9.66 29.11 -4.65 19.29 -
DY 0.00 0.00 7.50 0.00 0.00 15.38 0.00 -
P/NAPS 0.71 0.61 0.51 0.39 0.32 0.33 0.35 12.49%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 15/11/24 27/11/23 30/11/22 24/11/21 24/11/20 22/11/19 23/11/18 -
Price 0.14 0.20 0.18 0.12 0.13 0.135 0.155 -
P/RPS 0.54 0.61 0.52 2.29 1.76 1.53 1.38 -14.46%
P/EPS -2.67 2.39 8.74 -9.94 3.44 -22.32 5.36 -
EY -37.43 41.81 11.45 -10.06 29.11 -4.48 18.67 -
DY 0.00 0.00 6.67 0.00 0.00 14.81 0.00 -
P/NAPS 0.60 0.56 0.58 0.38 0.32 0.34 0.37 8.38%

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