Highlights

[PMCORP] QoQ Annualized Quarter Result on 2018-06-30 [#4]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     47.73%    YoY -     74.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 81,040 90,606 79,780 73,751 76,817 82,246 73,712 6.53%
  QoQ % -10.56% 13.57% 8.17% -3.99% -6.60% 11.58% -
  Horiz. % 109.94% 122.92% 108.23% 100.05% 104.21% 111.58% 100.00%
PBT 7,598 12,738 21,896 -3,666 -5,340 -748 192 1,063.94%
  QoQ % -40.35% -41.82% 697.27% 31.35% -613.90% -489.58% -
  Horiz. % 3,957.64% 6,634.38% 11,404.17% -1,909.38% -2,781.25% -389.58% 100.00%
Tax -1,517 -2,226 -1,396 518 -682 -1,740 -308 189.81%
  QoQ % 31.84% -59.46% -369.50% 175.88% 60.77% -464.94% -
  Horiz. % 492.64% 722.73% 453.25% -168.18% 221.64% 564.94% 100.00%
NP 6,081 10,512 20,500 -3,148 -6,022 -2,488 -116 -
  QoQ % -42.15% -48.72% 751.21% 47.73% -142.07% -2,044.83% -
  Horiz. % -5,242.53% -9,062.07% -17,672.41% 2,713.79% 5,191.95% 2,144.83% 100.00%
NP to SH 6,081 10,512 20,500 -3,148 -6,022 -2,488 -116 -
  QoQ % -42.15% -48.72% 751.21% 47.73% -142.07% -2,044.83% -
  Horiz. % -5,242.53% -9,062.07% -17,672.41% 2,713.79% 5,191.95% 2,144.83% 100.00%
Tax Rate 19.97 % 17.48 % 6.38 % - % - % - % 160.42 % -75.10%
  QoQ % 14.24% 173.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12.45% 10.90% 3.98% 0.00% 0.00% 0.00% 100.00%
Total Cost 74,958 80,094 59,280 76,899 82,839 84,734 73,828 1.02%
  QoQ % -6.41% 35.11% -22.91% -7.17% -2.24% 14.77% -
  Horiz. % 101.53% 108.49% 80.29% 104.16% 112.21% 114.77% 100.00%
Net Worth 292,426 297,810 299,581 297,385 296,039 300,147 301,493 -2.02%
  QoQ % -1.81% -0.59% 0.74% 0.45% -1.37% -0.45% -
  Horiz. % 96.99% 98.78% 99.37% 98.64% 98.19% 99.55% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 292,426 297,810 299,581 297,385 296,039 300,147 301,493 -2.02%
  QoQ % -1.81% -0.59% 0.74% 0.45% -1.37% -0.45% -
  Horiz. % 96.99% 98.78% 99.37% 98.64% 98.19% 99.55% 100.00%
NOSH 708,397 708,397 708,397 708,397 708,397 708,397 708,397 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.50 % 11.60 % 25.70 % -4.27 % -7.84 % -3.03 % -0.16 % -
  QoQ % -35.34% -54.86% 701.87% 45.54% -158.75% -1,793.75% -
  Horiz. % -4,687.50% -7,250.00% -16,062.50% 2,668.75% 4,900.00% 1,893.75% 100.00%
ROE 2.08 % 3.53 % 6.84 % -1.06 % -2.03 % -0.83 % -0.04 % -
  QoQ % -41.08% -48.39% 745.28% 47.78% -144.58% -1,975.00% -
  Horiz. % -5,200.00% -8,825.00% -17,100.00% 2,650.00% 5,075.00% 2,075.00% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 11.44 12.79 11.26 10.41 10.84 11.61 10.41 6.50%
  QoQ % -10.56% 13.59% 8.17% -3.97% -6.63% 11.53% -
  Horiz. % 109.89% 122.86% 108.17% 100.00% 104.13% 111.53% 100.00%
EPS 0.85 1.48 2.88 -0.44 -0.85 -0.36 0.00 -
  QoQ % -42.57% -48.61% 754.55% 48.24% -136.11% 0.00% -
  Horiz. % -236.11% -411.11% -800.00% 122.22% 236.11% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4128 0.4204 0.4229 0.4198 0.4179 0.4237 0.4256 -2.02%
  QoQ % -1.81% -0.59% 0.74% 0.45% -1.37% -0.45% -
  Horiz. % 96.99% 98.78% 99.37% 98.64% 98.19% 99.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.48 11.72 10.32 9.54 9.93 10.63 9.53 6.55%
  QoQ % -10.58% 13.57% 8.18% -3.93% -6.59% 11.54% -
  Horiz. % 109.97% 122.98% 108.29% 100.10% 104.20% 111.54% 100.00%
EPS 0.79 1.36 2.65 -0.41 -0.78 -0.32 -0.01 -
  QoQ % -41.91% -48.68% 746.34% 47.44% -143.75% -3,100.00% -
  Horiz. % -7,900.00% -13,600.00% -26,500.00% 4,100.00% 7,800.00% 3,200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3781 0.3851 0.3874 0.3845 0.3828 0.3881 0.3899 -2.03%
  QoQ % -1.82% -0.59% 0.75% 0.44% -1.37% -0.46% -
  Horiz. % 96.97% 98.77% 99.36% 98.62% 98.18% 99.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1400 0.1400 0.1500 0.1500 0.1600 0.1800 0.1750 -
P/RPS 1.22 1.09 1.33 1.44 1.48 1.55 1.68 -19.22%
  QoQ % 11.93% -18.05% -7.64% -2.70% -4.52% -7.74% -
  Horiz. % 72.62% 64.88% 79.17% 85.71% 88.10% 92.26% 100.00%
P/EPS 16.31 9.43 5.18 -33.75 -18.82 -51.25 -1,068.70 -
  QoQ % 72.96% 82.05% 115.35% -79.33% 63.28% 95.20% -
  Horiz. % -1.53% -0.88% -0.48% 3.16% 1.76% 4.80% 100.00%
EY 6.13 10.60 19.29 -2.96 -5.31 -1.95 -0.09 -
  QoQ % -42.17% -45.05% 751.69% 44.26% -172.31% -2,066.67% -
  Horiz. % -6,811.11% -11,777.78% -21,433.33% 3,288.89% 5,900.00% 2,166.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.33 0.35 0.36 0.38 0.42 0.41 -11.74%
  QoQ % 3.03% -5.71% -2.78% -5.26% -9.52% 2.44% -
  Horiz. % 82.93% 80.49% 85.37% 87.80% 92.68% 102.44% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 13/02/19 23/11/18 29/08/18 21/05/18 26/02/18 21/11/17 -
Price 0.1400 0.1550 0.1550 0.1550 0.1650 0.1700 0.1750 -
P/RPS 1.22 1.21 1.38 1.49 1.52 1.46 1.68 -19.22%
  QoQ % 0.83% -12.32% -7.38% -1.97% 4.11% -13.10% -
  Horiz. % 72.62% 72.02% 82.14% 88.69% 90.48% 86.90% 100.00%
P/EPS 16.31 10.45 5.36 -34.88 -19.41 -48.40 -1,068.70 -
  QoQ % 56.08% 94.96% 115.37% -79.70% 59.90% 95.47% -
  Horiz. % -1.53% -0.98% -0.50% 3.26% 1.82% 4.53% 100.00%
EY 6.13 9.57 18.67 -2.87 -5.15 -2.07 -0.09 -
  QoQ % -35.95% -48.74% 750.52% 44.27% -148.79% -2,200.00% -
  Horiz. % -6,811.11% -10,633.33% -20,744.44% 3,188.89% 5,722.22% 2,300.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.37 0.37 0.37 0.39 0.40 0.41 -11.74%
  QoQ % -8.11% 0.00% 0.00% -5.13% -2.50% -2.44% -
  Horiz. % 82.93% 90.24% 90.24% 90.24% 95.12% 97.56% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS