[PMCORP] YoY TTM Result on 31-Mar-2023 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -17.0%
YoY- 127.51%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 243,401 61,102 36,500 57,695 76,918 74,801 72,683 22.30%
PBT 13,205 -40,230 -10,851 -11,752 6,038 -19,511 13,788 -0.71%
Tax -142 55 469 2 -108 -527 -1,149 -29.41%
NP 13,063 -40,175 -10,382 -11,750 5,930 -20,038 12,639 0.55%
-
NP to SH 11,090 -40,309 -10,382 -11,750 5,930 -20,038 12,639 -2.15%
-
Tax Rate 1.08% - - - 1.79% - 8.33% -
Total Cost 230,338 101,277 46,882 69,445 70,988 94,839 60,044 25.10%
-
Net Worth 237,547 230,912 272,095 280,666 292,426 296,039 319,203 -4.80%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 2,314 3,541 - 3,541 - - - -
Div Payout % 20.87% 0.00% - 0.00% - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 237,547 230,912 272,095 280,666 292,426 296,039 319,203 -4.80%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 708,397 1.47%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.37% -65.75% -28.44% -20.37% 7.71% -26.79% 17.39% -
ROE 4.67% -17.46% -3.82% -4.19% 2.03% -6.77% 3.96% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 31.55 7.92 5.15 8.14 10.86 10.56 10.26 20.57%
EPS 1.44 -5.22 -1.47 -1.66 0.84 -2.83 1.78 -3.46%
DPS 0.30 0.46 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.3079 0.2993 0.3841 0.3962 0.4128 0.4179 0.4506 -6.14%
Adjusted Per Share Value based on latest NOSH - 773,357
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 27.52 6.91 4.13 6.52 8.70 8.46 8.22 22.29%
EPS 1.25 -4.56 -1.17 -1.33 0.67 -2.27 1.43 -2.21%
DPS 0.26 0.40 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.2686 0.2611 0.3076 0.3173 0.3306 0.3347 0.3609 -4.80%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.21 0.135 0.125 0.10 0.14 0.16 0.18 -
P/RPS 0.67 1.70 2.43 1.23 1.29 1.52 1.75 -14.78%
P/EPS 14.61 -2.58 -8.53 -6.03 16.72 -5.66 10.09 6.36%
EY 6.84 -38.70 -11.72 -16.59 5.98 -17.68 9.91 -5.98%
DY 1.43 3.40 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.45 0.33 0.25 0.34 0.38 0.40 9.24%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 30/05/22 25/05/21 10/06/20 24/05/19 21/05/18 24/05/17 -
Price 0.205 0.135 0.12 0.125 0.14 0.165 0.195 -
P/RPS 0.65 1.70 2.33 1.53 1.29 1.56 1.90 -16.36%
P/EPS 14.26 -2.58 -8.19 -7.54 16.72 -5.83 10.93 4.53%
EY 7.01 -38.70 -12.21 -13.27 5.98 -17.14 9.15 -4.34%
DY 1.46 3.40 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.45 0.31 0.32 0.34 0.39 0.43 7.66%

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