[PMCORP] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 26.39%
YoY- -276.81%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 80,793 85,611 80,677 78,571 72,924 124,959 129,866 -7.59%
PBT 19,111 8,685 3,655 -3,911 -98 -36,237 17,461 1.51%
Tax -506 -687 -840 -470 -680 -1,732 7,591 -
NP 18,605 7,998 2,815 -4,381 -778 -37,969 25,052 -4.83%
-
NP to SH 18,605 7,998 2,740 -4,469 -1,186 -39,361 24,300 -4.34%
-
Tax Rate 2.65% 7.91% 22.98% - - - -43.47% -
Total Cost 62,188 77,613 77,862 82,952 73,702 162,928 104,814 -8.32%
-
Net Worth 342,540 315,236 303,988 314,040 322,236 323,784 358,593 -0.75%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 342,540 315,236 303,988 314,040 322,236 323,784 358,593 -0.75%
NOSH 773,357 773,357 773,357 719,285 710,555 709,742 714,757 1.32%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 23.03% 9.34% 3.49% -5.58% -1.07% -30.39% 19.29% -
ROE 5.43% 2.54% 0.90% -1.42% -0.37% -12.16% 6.78% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.47 12.09 11.39 10.92 10.26 17.61 18.17 -7.37%
EPS 2.64 1.13 0.39 -0.62 -0.17 -5.55 3.40 -4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4865 0.445 0.429 0.4366 0.4535 0.4562 0.5017 -0.51%
Adjusted Per Share Value based on latest NOSH - 719,285
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.18 9.73 9.17 8.93 8.29 14.20 14.76 -7.60%
EPS 2.11 0.91 0.31 -0.51 -0.13 -4.47 2.76 -4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.3583 0.3456 0.357 0.3663 0.3681 0.4076 -0.75%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.22 0.10 0.09 0.12 0.13 0.10 0.23 -
P/RPS 1.92 0.83 0.79 1.10 1.27 0.57 1.27 7.12%
P/EPS 8.33 8.86 23.28 -19.31 -77.89 -1.80 6.77 3.51%
EY 12.01 11.29 4.30 -5.18 -1.28 -55.46 14.78 -3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.22 0.21 0.27 0.29 0.22 0.46 -0.36%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 26/02/13 22/02/12 28/02/11 23/02/10 26/02/09 27/02/08 -
Price 0.25 0.095 0.10 0.13 0.13 0.10 0.19 -
P/RPS 2.18 0.79 0.88 1.19 1.27 0.57 1.05 12.93%
P/EPS 9.46 8.41 25.86 -20.92 -77.89 -1.80 5.59 9.15%
EY 10.57 11.88 3.87 -4.78 -1.28 -55.46 17.89 -8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.21 0.23 0.30 0.29 0.22 0.38 5.02%

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