[PMCORP] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -167.03%
YoY- 11.64%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 248,129 243,401 61,102 36,500 57,695 76,918 74,801 22.10%
PBT 25,587 13,205 -40,230 -10,851 -11,752 6,038 -19,511 -
Tax -2,404 -142 55 469 2 -108 -527 28.75%
NP 23,183 13,063 -40,175 -10,382 -11,750 5,930 -20,038 -
-
NP to SH 34,024 11,090 -40,309 -10,382 -11,750 5,930 -20,038 -
-
Tax Rate 9.40% 1.08% - - - 1.79% - -
Total Cost 224,946 230,338 101,277 46,882 69,445 70,988 94,839 15.46%
-
Net Worth 265,630 237,547 230,912 272,095 280,666 292,426 296,039 -1.78%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 4,629 2,314 3,541 - 3,541 - - -
Div Payout % 13.61% 20.87% 0.00% - 0.00% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 265,630 237,547 230,912 272,095 280,666 292,426 296,039 -1.78%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 9.34% 5.37% -65.75% -28.44% -20.37% 7.71% -26.79% -
ROE 12.81% 4.67% -17.46% -3.82% -4.19% 2.03% -6.77% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 32.16 31.55 7.92 5.15 8.14 10.86 10.56 20.37%
EPS 4.41 1.44 -5.22 -1.47 -1.66 0.84 -2.83 -
DPS 0.60 0.30 0.46 0.00 0.50 0.00 0.00 -
NAPS 0.3443 0.3079 0.2993 0.3841 0.3962 0.4128 0.4179 -3.17%
Adjusted Per Share Value based on latest NOSH - 773,357
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 28.05 27.52 6.91 4.13 6.52 8.70 8.46 22.09%
EPS 3.85 1.25 -4.56 -1.17 -1.33 0.67 -2.27 -
DPS 0.52 0.26 0.40 0.00 0.40 0.00 0.00 -
NAPS 0.3003 0.2686 0.2611 0.3076 0.3173 0.3306 0.3347 -1.78%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.185 0.21 0.135 0.125 0.10 0.14 0.16 -
P/RPS 0.58 0.67 1.70 2.43 1.23 1.29 1.52 -14.82%
P/EPS 4.19 14.61 -2.58 -8.53 -6.03 16.72 -5.66 -
EY 23.84 6.84 -38.70 -11.72 -16.59 5.98 -17.68 -
DY 3.24 1.43 3.40 0.00 5.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.45 0.33 0.25 0.34 0.38 6.02%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 23/05/23 30/05/22 25/05/21 10/06/20 24/05/19 21/05/18 -
Price 0.19 0.205 0.135 0.12 0.125 0.14 0.165 -
P/RPS 0.59 0.65 1.70 2.33 1.53 1.29 1.56 -14.94%
P/EPS 4.31 14.26 -2.58 -8.19 -7.54 16.72 -5.83 -
EY 23.21 7.01 -38.70 -12.21 -13.27 5.98 -17.14 -
DY 3.16 1.46 3.40 0.00 4.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.45 0.31 0.32 0.34 0.39 5.89%

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