Highlights

[PMCORP] QoQ Quarter Result on 2012-06-30 [#2]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 23-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     15.68%    YoY -     766.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 19,614 27,170 21,804 17,817 18,820 26,399 20,418 -2.64%
  QoQ % -27.81% 24.61% 22.38% -5.33% -28.71% 29.29% -
  Horiz. % 96.06% 133.07% 106.79% 87.26% 92.17% 129.29% 100.00%
PBT 741 5,582 1,932 468 703 2,813 1,292 -30.95%
  QoQ % -86.73% 188.92% 312.82% -33.43% -75.01% 117.72% -
  Horiz. % 57.35% 432.04% 149.54% 36.22% 54.41% 217.72% 100.00%
Tax -318 -397 -398 218 -110 -801 -420 -16.91%
  QoQ % 19.90% 0.25% -282.57% 298.18% 86.27% -90.71% -
  Horiz. % 75.71% 94.52% 94.76% -51.90% 26.19% 190.71% 100.00%
NP 423 5,185 1,534 686 593 2,012 872 -38.24%
  QoQ % -91.84% 238.01% 123.62% 15.68% -70.53% 130.73% -
  Horiz. % 48.51% 594.61% 175.92% 78.67% 68.00% 230.73% 100.00%
NP to SH 423 5,185 1,534 686 593 1,939 841 -36.73%
  QoQ % -91.84% 238.01% 123.62% 15.68% -69.42% 130.56% -
  Horiz. % 50.30% 616.53% 182.40% 81.57% 70.51% 230.56% 100.00%
Tax Rate 42.91 % 7.11 % 20.60 % -46.58 % 15.65 % 28.47 % 32.51 % 20.31%
  QoQ % 503.52% -65.49% 144.22% -397.64% -45.03% -12.43% -
  Horiz. % 131.99% 21.87% 63.37% -143.28% 48.14% 87.57% 100.00%
Total Cost 19,191 21,985 20,270 17,131 18,227 24,387 19,546 -1.21%
  QoQ % -12.71% 8.46% 18.32% -6.01% -25.26% 24.77% -
  Horiz. % 98.18% 112.48% 103.70% 87.64% 93.25% 124.77% 100.00%
Net Worth 311,765 315,236 307,585 307,798 309,215 303,988 290,705 4.77%
  QoQ % -1.10% 2.49% -0.07% -0.46% 1.72% 4.57% -
  Horiz. % 107.24% 108.44% 105.81% 105.88% 106.37% 104.57% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 311,765 315,236 307,585 307,798 309,215 303,988 290,705 4.77%
  QoQ % -1.10% 2.49% -0.07% -0.46% 1.72% 4.57% -
  Horiz. % 107.24% 108.44% 105.81% 105.88% 106.37% 104.57% 100.00%
NOSH 708,397 708,397 708,397 708,397 708,397 708,597 700,833 0.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.03% 1.11% -
  Horiz. % 101.08% 101.08% 101.08% 101.08% 101.08% 101.11% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.16 % 19.08 % 7.04 % 3.85 % 3.15 % 7.62 % 4.27 % -36.49%
  QoQ % -88.68% 171.02% 82.86% 22.22% -58.66% 78.45% -
  Horiz. % 50.59% 446.84% 164.87% 90.16% 73.77% 178.45% 100.00%
ROE 0.14 % 1.64 % 0.50 % 0.22 % 0.19 % 0.64 % 0.29 % -38.43%
  QoQ % -91.46% 228.00% 127.27% 15.79% -70.31% 120.69% -
  Horiz. % 48.28% 565.52% 172.41% 75.86% 65.52% 220.69% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.77 3.84 3.08 2.52 2.66 3.73 2.91 -3.23%
  QoQ % -27.86% 24.68% 22.22% -5.26% -28.69% 28.18% -
  Horiz. % 95.19% 131.96% 105.84% 86.60% 91.41% 128.18% 100.00%
EPS 0.06 0.73 0.22 0.10 0.08 0.27 0.12 -36.98%
  QoQ % -91.78% 231.82% 120.00% 25.00% -70.37% 125.00% -
  Horiz. % 50.00% 608.33% 183.33% 83.33% 66.67% 225.00% 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 0.4401 0.4450 0.4342 0.4345 0.4365 0.4290 0.4148 4.02%
  QoQ % -1.10% 2.49% -0.07% -0.46% 1.75% 3.42% -
  Horiz. % 106.10% 107.28% 104.68% 104.75% 105.23% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.54 3.51 2.82 2.30 2.43 3.41 2.64 -2.54%
  QoQ % -27.64% 24.47% 22.61% -5.35% -28.74% 29.17% -
  Horiz. % 96.21% 132.95% 106.82% 87.12% 92.05% 129.17% 100.00%
EPS 0.05 0.67 0.20 0.09 0.08 0.25 0.11 -40.85%
  QoQ % -92.54% 235.00% 122.22% 12.50% -68.00% 127.27% -
  Horiz. % 45.45% 609.09% 181.82% 81.82% 72.73% 227.27% 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 0.4031 0.4076 0.3977 0.3980 0.3998 0.3931 0.3759 4.76%
  QoQ % -1.10% 2.49% -0.08% -0.45% 1.70% 4.58% -
  Horiz. % 107.24% 108.43% 105.80% 105.88% 106.36% 104.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1000 0.1000 0.0900 0.0900 0.0900 0.0900 0.0900 -
P/RPS 3.61 2.61 2.92 3.58 3.39 2.42 3.09 10.92%
  QoQ % 38.31% -10.62% -18.44% 5.60% 40.08% -21.68% -
  Horiz. % 116.83% 84.47% 94.50% 115.86% 109.71% 78.32% 100.00%
P/EPS 167.47 13.66 41.56 92.94 107.51 32.89 75.00 70.75%
  QoQ % 1,125.99% -67.13% -55.28% -13.55% 226.88% -56.15% -
  Horiz. % 223.29% 18.21% 55.41% 123.92% 143.35% 43.85% 100.00%
EY 0.60 7.32 2.41 1.08 0.93 3.04 1.33 -41.15%
  QoQ % -91.80% 203.73% 123.15% 16.13% -69.41% 128.57% -
  Horiz. % 45.11% 550.38% 181.20% 81.20% 69.92% 228.57% 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 0.23 0.22 0.21 0.21 0.21 0.21 0.22 3.01%
  QoQ % 4.55% 4.76% 0.00% 0.00% 0.00% -4.55% -
  Horiz. % 104.55% 100.00% 95.45% 95.45% 95.45% 95.45% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 22/11/12 23/08/12 28/05/12 22/02/12 21/11/11 -
Price 0.1700 0.0950 0.0900 0.0900 0.0900 0.1000 0.0900 -
P/RPS 6.14 2.48 2.92 3.58 3.39 2.68 3.09 57.99%
  QoQ % 147.58% -15.07% -18.44% 5.60% 26.49% -13.27% -
  Horiz. % 198.71% 80.26% 94.50% 115.86% 109.71% 86.73% 100.00%
P/EPS 284.70 12.98 41.56 92.94 107.51 36.54 75.00 143.14%
  QoQ % 2,093.37% -68.77% -55.28% -13.55% 194.23% -51.28% -
  Horiz. % 379.60% 17.31% 55.41% 123.92% 143.35% 48.72% 100.00%
EY 0.35 7.70 2.41 1.08 0.93 2.74 1.33 -58.90%
  QoQ % -95.45% 219.50% 123.15% 16.13% -66.06% 106.02% -
  Horiz. % 26.32% 578.95% 181.20% 81.20% 69.92% 206.02% 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 0.39 0.21 0.21 0.21 0.21 0.23 0.22 46.42%
  QoQ % 85.71% 0.00% 0.00% 0.00% -8.70% 4.55% -
  Horiz. % 177.27% 95.45% 95.45% 95.45% 95.45% 104.55% 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
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

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