[PMCORP] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 24.13%
YoY- 88.88%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 72,790 74,724 86,457 83,454 74,256 79,107 93,260 -4.04%
PBT 3,596 20,241 8,349 5,276 2,029 -11,962 -15,754 -
Tax -981 -281 -1,198 -1,113 105 -296 -1,497 -6.79%
NP 2,615 19,960 7,151 4,163 2,134 -12,258 -17,251 -
-
NP to SH 2,615 19,960 7,151 4,059 2,149 -12,538 -18,636 -
-
Tax Rate 27.28% 1.39% 14.35% 21.10% -5.17% - - -
Total Cost 70,175 54,764 79,306 79,291 72,122 91,365 110,511 -7.28%
-
Net Worth 347,634 350,089 313,253 307,798 442,900 329,093 328,232 0.96%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 347,634 350,089 313,253 307,798 442,900 329,093 328,232 0.96%
NOSH 773,357 773,357 773,357 773,357 1,030,000 711,860 709,999 1.43%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.59% 26.71% 8.27% 4.99% 2.87% -15.50% -18.50% -
ROE 0.75% 5.70% 2.28% 1.32% 0.49% -3.81% -5.68% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.44 10.55 12.20 11.78 7.21 11.11 13.14 -3.75%
EPS 0.37 2.82 1.01 0.57 0.21 -1.76 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4984 0.4942 0.4422 0.4345 0.43 0.4623 0.4623 1.26%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.27 8.49 9.83 9.49 8.44 8.99 10.60 -4.05%
EPS 0.30 2.27 0.81 0.46 0.24 -1.43 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3952 0.398 0.3561 0.3499 0.5035 0.3741 0.3731 0.96%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.185 0.22 0.135 0.09 0.11 0.12 0.14 -
P/RPS 1.77 2.09 1.11 0.76 1.53 1.08 1.07 8.74%
P/EPS 49.35 7.81 13.37 15.71 52.72 -6.81 -5.33 -
EY 2.03 12.81 7.48 6.37 1.90 -14.68 -18.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.31 0.21 0.26 0.26 0.30 3.55%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 26/08/14 22/08/13 23/08/12 18/08/11 16/08/10 19/08/09 -
Price 0.19 0.26 0.145 0.09 0.09 0.13 0.14 -
P/RPS 1.82 2.46 1.19 0.76 1.25 1.17 1.07 9.25%
P/EPS 50.68 9.23 14.36 15.71 43.14 -7.38 -5.33 -
EY 1.97 10.84 6.96 6.37 2.32 -13.55 -18.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.53 0.33 0.21 0.21 0.28 0.30 4.01%

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