[PMCORP] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 105.51%
YoY- -97.75%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 266,004 51,494 46,058 71,298 90,606 82,246 79,472 22.29%
PBT 21,166 -7,504 8,440 348 12,738 -748 2,242 45.35%
Tax -64 -68 -174 -112 -2,226 -1,740 -796 -34.29%
NP 21,102 -7,572 8,266 236 10,512 -2,488 1,446 56.29%
-
NP to SH 13,882 -7,572 8,266 236 10,512 -2,488 1,446 45.76%
-
Tax Rate 0.30% - 2.06% 32.18% 17.48% - 35.50% -
Total Cost 244,902 59,066 37,792 71,062 80,094 84,734 78,026 20.99%
-
Net Worth 239,939 225,057 280,241 285,413 297,810 300,147 315,449 -4.45%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 4,629 - - - - - - -
Div Payout % 33.35% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 239,939 225,057 280,241 285,413 297,810 300,147 315,449 -4.45%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.93% -14.70% 17.95% 0.33% 11.60% -3.03% 1.82% -
ROE 5.79% -3.36% 2.95% 0.08% 3.53% -0.83% 0.46% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 34.48 7.27 6.50 10.06 12.79 11.61 11.22 20.56%
EPS 1.80 -1.06 1.16 0.04 1.48 -0.36 0.20 44.20%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.311 0.3177 0.3956 0.4029 0.4204 0.4237 0.4453 -5.80%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 30.07 5.82 5.21 8.06 10.24 9.30 8.99 22.28%
EPS 1.57 -0.86 0.93 0.03 1.19 -0.28 0.16 46.29%
DPS 0.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2713 0.2545 0.3168 0.3227 0.3367 0.3393 0.3566 -4.45%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.19 0.12 0.13 0.135 0.14 0.18 0.155 -
P/RPS 0.55 1.65 2.00 1.34 1.09 1.55 1.38 -14.20%
P/EPS 10.56 -11.23 11.14 405.23 9.43 -51.25 75.93 -28.00%
EY 9.47 -8.91 8.98 0.25 10.60 -1.95 1.32 38.85%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.38 0.33 0.34 0.33 0.42 0.35 9.69%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 24/02/22 24/02/21 27/02/20 13/02/19 26/02/18 16/02/17 -
Price 0.20 0.13 0.125 0.135 0.155 0.17 0.17 -
P/RPS 0.58 1.79 1.92 1.34 1.21 1.46 1.52 -14.82%
P/EPS 11.12 -12.16 10.71 405.23 10.45 -48.40 83.28 -28.49%
EY 9.00 -8.22 9.33 0.25 9.57 -2.07 1.20 39.88%
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.41 0.32 0.34 0.37 0.40 0.38 9.07%

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