[PMCORP] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 19.34%
YoY- 504.2%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 73,085 78,372 86,405 82,644 73,685 76,692 109,088 -5.97%
PBT 10,285 20,307 8,723 4,505 -1,062 -5,952 -30,866 -
Tax -1,640 -444 -895 -1,153 141 -735 -1,672 -0.29%
NP 8,645 19,863 7,828 3,352 -921 -6,687 -32,538 -
-
NP to SH 8,645 19,863 7,828 3,270 -809 -7,134 -33,997 -
-
Tax Rate 15.95% 2.19% 10.26% 25.59% - - - -
Total Cost 64,440 58,509 78,577 79,292 74,606 83,379 141,626 -11.40%
-
Net Worth 358,944 345,839 311,765 309,215 275,310 326,339 326,219 1.48%
Dividend
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 358,944 345,839 311,765 309,215 275,310 326,339 326,219 1.48%
NOSH 773,357 773,357 773,357 773,357 630,000 705,294 712,424 1.26%
Ratio Analysis
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.83% 25.34% 9.06% 4.06% -1.25% -8.72% -29.83% -
ROE 2.41% 5.74% 2.51% 1.06% -0.29% -2.19% -10.42% -
Per Share
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 10.32 11.06 12.20 11.67 11.70 10.87 15.31 -5.88%
EPS 1.22 2.80 1.11 0.46 -0.13 -1.01 -4.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5067 0.4882 0.4401 0.4365 0.437 0.4627 0.4579 1.56%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.31 8.91 9.82 9.39 8.38 8.72 12.40 -5.96%
EPS 0.98 2.26 0.89 0.37 -0.09 -0.81 -3.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.3931 0.3544 0.3515 0.313 0.371 0.3708 1.48%
Price Multiplier on Financial Quarter End Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.195 0.215 0.10 0.09 0.12 0.14 0.09 -
P/RPS 1.89 1.94 0.82 0.77 1.03 1.29 0.59 19.60%
P/EPS 15.98 7.67 9.05 19.50 -93.45 -13.84 -1.89 -
EY 6.26 13.04 11.05 5.13 -1.07 -7.22 -53.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.23 0.21 0.27 0.30 0.20 10.37%
Price Multiplier on Announcement Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/11/15 26/05/14 27/05/13 28/05/12 24/05/11 25/05/10 26/05/09 -
Price 0.205 0.225 0.17 0.09 0.12 0.12 0.16 -
P/RPS 1.99 2.03 1.39 0.77 1.03 1.10 1.04 10.49%
P/EPS 16.80 8.02 15.38 19.50 -93.45 -11.86 -3.35 -
EY 5.95 12.46 6.50 5.13 -1.07 -8.43 -29.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.39 0.21 0.27 0.26 0.35 2.07%

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