[PMCORP] YoY Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 184.8%
YoY- 725.77%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 63,622 66,693 9,288 13,046 15,592 19,945 18,428 22.92%
PBT 14,766 4,964 -2,135 6,762 -1,047 5,474 48 159.70%
Tax -96 -16 -4 -60 -24 -349 -77 3.74%
NP 14,670 4,948 -2,139 6,702 -1,071 5,125 -29 -
-
NP to SH 16,128 3,974 -2,139 6,702 -1,071 5,125 -29 -
-
Tax Rate 0.65% 0.32% - 0.89% - 6.38% 160.42% -
Total Cost 48,952 61,745 11,427 6,344 16,663 14,820 18,457 17.64%
-
Net Worth 276,277 239,939 226,687 285,058 282,721 299,581 301,493 -1.44%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 2,314 - - 3,541 - - -
Div Payout % - 58.24% - - 0.00% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 276,277 239,939 226,687 285,058 282,721 299,581 301,493 -1.44%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 23.06% 7.42% -23.03% 51.37% -6.87% 25.70% -0.16% -
ROE 5.84% 1.66% -0.94% 2.35% -0.38% 1.71% -0.01% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.25 8.64 1.31 1.84 2.20 2.82 2.60 21.21%
EPS 2.09 0.52 -0.30 0.95 -0.15 0.72 0.00 -
DPS 0.00 0.30 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.3581 0.311 0.32 0.4024 0.3991 0.4229 0.4256 -2.83%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.23 7.58 1.06 1.48 1.77 2.27 2.09 22.96%
EPS 1.83 0.45 -0.24 0.76 -0.12 0.58 0.00 -
DPS 0.00 0.26 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.3141 0.2728 0.2577 0.324 0.3214 0.3406 0.3427 -1.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.22 0.16 0.125 0.13 0.13 0.15 0.175 -
P/RPS 2.67 1.85 9.53 7.06 5.91 5.33 6.73 -14.27%
P/EPS 10.52 31.06 -41.40 13.74 -85.99 20.73 -4,274.81 -
EY 9.50 3.22 -2.42 7.28 -1.16 4.82 -0.02 -
DY 0.00 1.88 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.61 0.51 0.39 0.32 0.33 0.35 0.41 6.84%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 30/11/22 24/11/21 24/11/20 22/11/19 23/11/18 21/11/17 -
Price 0.20 0.18 0.12 0.13 0.135 0.155 0.175 -
P/RPS 2.43 2.08 9.15 7.06 6.13 5.51 6.73 -15.60%
P/EPS 9.57 34.95 -39.74 13.74 -89.29 21.42 -4,274.81 -
EY 10.45 2.86 -2.52 7.28 -1.12 4.67 -0.02 -
DY 0.00 1.67 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.56 0.58 0.38 0.32 0.34 0.37 0.41 5.33%

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