[PMCORP] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 23.0%
YoY- 35.89%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 63,898 66,309 16,459 9,983 20,057 25,358 22,695 18.82%
PBT -2,391 5,619 -1,617 -2,542 1,221 895 -422 33.50%
Tax -171 -16 -30 -27 -32 -764 -793 -22.55%
NP -2,562 5,603 -1,647 -2,569 1,189 131 -1,215 13.23%
-
NP to SH -1,726 2,967 -1,647 -2,569 1,189 131 -1,215 6.02%
-
Tax Rate - 0.28% - - 2.62% 85.36% - -
Total Cost 66,460 60,706 18,106 12,552 18,868 25,227 23,910 18.56%
-
Net Worth 272,188 239,939 225,057 280,241 285,413 297,810 300,147 -1.61%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 4,629 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 272,188 239,939 225,057 280,241 285,413 297,810 300,147 -1.61%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -4.01% 8.45% -10.01% -25.73% 5.93% 0.52% -5.35% -
ROE -0.63% 1.24% -0.73% -0.92% 0.42% 0.04% -0.40% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.28 8.59 2.32 1.41 2.83 3.58 3.20 17.16%
EPS -0.22 0.38 -0.23 -0.36 0.17 0.02 -0.17 4.38%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3528 0.311 0.3177 0.3956 0.4029 0.4204 0.4237 -3.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.26 7.54 1.87 1.13 2.28 2.88 2.58 18.80%
EPS -0.20 0.34 -0.19 -0.29 0.14 0.01 -0.14 6.12%
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3094 0.2728 0.2558 0.3186 0.3244 0.3385 0.3412 -1.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.195 0.19 0.12 0.13 0.135 0.14 0.18 -
P/RPS 2.35 2.21 5.16 9.22 4.77 3.91 5.62 -13.51%
P/EPS -87.16 49.41 -51.61 -35.85 80.43 757.07 -104.95 -3.04%
EY -1.15 2.02 -1.94 -2.79 1.24 0.13 -0.95 3.23%
DY 3.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.38 0.33 0.34 0.33 0.42 4.59%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 24/02/23 24/02/22 24/02/21 27/02/20 13/02/19 26/02/18 -
Price 0.20 0.20 0.13 0.125 0.135 0.155 0.17 -
P/RPS 2.41 2.33 5.60 8.87 4.77 4.33 5.31 -12.33%
P/EPS -89.40 52.01 -55.91 -34.47 80.43 838.18 -99.12 -1.70%
EY -1.12 1.92 -1.79 -2.90 1.24 0.12 -1.01 1.73%
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.41 0.32 0.34 0.37 0.40 6.07%

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