Highlights

[PMCORP] QoQ Quarter Result on 2011-12-31 [#4]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     130.56%    YoY -     186.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 21,804 17,817 18,820 26,399 20,418 17,007 16,853 18.68%
  QoQ % 22.38% -5.33% -28.71% 29.29% 20.06% 0.91% -
  Horiz. % 129.38% 105.72% 111.67% 156.64% 121.15% 100.91% 100.00%
PBT 1,932 468 703 2,813 1,292 -303 -147 -
  QoQ % 312.82% -33.43% -75.01% 117.72% 526.40% -106.12% -
  Horiz. % -1,314.29% -318.37% -478.23% -1,913.61% -878.91% 206.12% 100.00%
Tax -398 218 -110 -801 -420 178 203 -
  QoQ % -282.57% 298.18% 86.27% -90.71% -335.96% -12.32% -
  Horiz. % -196.06% 107.39% -54.19% -394.58% -206.90% 87.68% 100.00%
NP 1,534 686 593 2,012 872 -125 56 803.25%
  QoQ % 123.62% 15.68% -70.53% 130.73% 797.60% -323.21% -
  Horiz. % 2,739.29% 1,225.00% 1,058.93% 3,592.86% 1,557.14% -223.21% 100.00%
NP to SH 1,534 686 593 1,939 841 -103 63 735.21%
  QoQ % 123.62% 15.68% -69.42% 130.56% 916.50% -263.49% -
  Horiz. % 2,434.92% 1,088.89% 941.27% 3,077.78% 1,334.92% -163.49% 100.00%
Tax Rate 20.60 % -46.58 % 15.65 % 28.47 % 32.51 % - % - % -
  QoQ % 144.22% -397.64% -45.03% -12.43% 0.00% 0.00% -
  Horiz. % 63.37% -143.28% 48.14% 87.57% 100.00% - -
Total Cost 20,270 17,131 18,227 24,387 19,546 17,132 16,797 13.31%
  QoQ % 18.32% -6.01% -25.26% 24.77% 14.09% 1.99% -
  Horiz. % 120.68% 101.99% 108.51% 145.19% 116.37% 101.99% 100.00%
Net Worth 307,585 307,798 309,215 303,988 290,705 442,900 275,310 7.65%
  QoQ % -0.07% -0.46% 1.72% 4.57% -34.36% 60.87% -
  Horiz. % 111.72% 111.80% 112.32% 110.42% 105.59% 160.87% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 307,585 307,798 309,215 303,988 290,705 442,900 275,310 7.65%
  QoQ % -0.07% -0.46% 1.72% 4.57% -34.36% 60.87% -
  Horiz. % 111.72% 111.80% 112.32% 110.42% 105.59% 160.87% 100.00%
NOSH 708,397 708,397 708,397 708,597 700,833 1,030,000 630,000 8.11%
  QoQ % 0.00% 0.00% -0.03% 1.11% -31.96% 63.49% -
  Horiz. % 112.44% 112.44% 112.44% 112.48% 111.24% 163.49% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.04 % 3.85 % 3.15 % 7.62 % 4.27 % -0.73 % 0.33 % 664.92%
  QoQ % 82.86% 22.22% -58.66% 78.45% 684.93% -321.21% -
  Horiz. % 2,133.33% 1,166.67% 954.55% 2,309.09% 1,293.94% -221.21% 100.00%
ROE 0.50 % 0.22 % 0.19 % 0.64 % 0.29 % -0.02 % 0.02 % 749.99%
  QoQ % 127.27% 15.79% -70.31% 120.69% 1,550.00% -200.00% -
  Horiz. % 2,500.00% 1,100.00% 950.00% 3,200.00% 1,450.00% -100.00% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.08 2.52 2.66 3.73 2.91 1.65 2.68 9.69%
  QoQ % 22.22% -5.26% -28.69% 28.18% 76.36% -38.43% -
  Horiz. % 114.93% 94.03% 99.25% 139.18% 108.58% 61.57% 100.00%
EPS 0.22 0.10 0.08 0.27 0.12 -0.01 0.01 680.73%
  QoQ % 120.00% 25.00% -70.37% 125.00% 1,300.00% -200.00% -
  Horiz. % 2,200.00% 1,000.00% 800.00% 2,700.00% 1,200.00% -100.00% 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 0.4342 0.4345 0.4365 0.4290 0.4148 0.4300 0.4370 -0.43%
  QoQ % -0.07% -0.46% 1.75% 3.42% -3.53% -1.60% -
  Horiz. % 99.36% 99.43% 99.89% 98.17% 94.92% 98.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.82 2.30 2.43 3.41 2.64 2.20 2.18 18.67%
  QoQ % 22.61% -5.35% -28.74% 29.17% 20.00% 0.92% -
  Horiz. % 129.36% 105.50% 111.47% 156.42% 121.10% 100.92% 100.00%
EPS 0.20 0.09 0.08 0.25 0.11 -0.01 0.01 632.80%
  QoQ % 122.22% 12.50% -68.00% 127.27% 1,200.00% -200.00% -
  Horiz. % 2,000.00% 900.00% 800.00% 2,500.00% 1,100.00% -100.00% 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 0.3977 0.3980 0.3998 0.3931 0.3759 0.5727 0.3560 7.64%
  QoQ % -0.08% -0.45% 1.70% 4.58% -34.36% 60.87% -
  Horiz. % 111.71% 111.80% 112.30% 110.42% 105.59% 160.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.0900 0.0900 0.0900 0.0900 0.0900 0.1100 0.1200 -
P/RPS 2.92 3.58 3.39 2.42 3.09 6.66 4.49 -24.88%
  QoQ % -18.44% 5.60% 40.08% -21.68% -53.60% 48.33% -
  Horiz. % 65.03% 79.73% 75.50% 53.90% 68.82% 148.33% 100.00%
P/EPS 41.56 92.94 107.51 32.89 75.00 -1,100.00 1,200.00 -89.31%
  QoQ % -55.28% -13.55% 226.88% -56.15% 106.82% -191.67% -
  Horiz. % 3.46% 7.74% 8.96% 2.74% 6.25% -91.67% 100.00%
EY 2.41 1.08 0.93 3.04 1.33 -0.09 0.08 862.18%
  QoQ % 123.15% 16.13% -69.41% 128.57% 1,577.78% -212.50% -
  Horiz. % 3,012.50% 1,350.00% 1,162.50% 3,800.00% 1,662.50% -112.50% 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 0.21 0.21 0.21 0.21 0.22 0.26 0.27 -15.39%
  QoQ % 0.00% 0.00% 0.00% -4.55% -15.38% -3.70% -
  Horiz. % 77.78% 77.78% 77.78% 77.78% 81.48% 96.30% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 23/08/12 28/05/12 22/02/12 21/11/11 18/08/11 24/05/11 -
Price 0.0900 0.0900 0.0900 0.1000 0.0900 0.0900 0.1200 -
P/RPS 2.92 3.58 3.39 2.68 3.09 5.45 4.49 -24.88%
  QoQ % -18.44% 5.60% 26.49% -13.27% -43.30% 21.38% -
  Horiz. % 65.03% 79.73% 75.50% 59.69% 68.82% 121.38% 100.00%
P/EPS 41.56 92.94 107.51 36.54 75.00 -900.00 1,200.00 -89.31%
  QoQ % -55.28% -13.55% 194.23% -51.28% 108.33% -175.00% -
  Horiz. % 3.46% 7.74% 8.96% 3.05% 6.25% -75.00% 100.00%
EY 2.41 1.08 0.93 2.74 1.33 -0.11 0.08 862.18%
  QoQ % 123.15% 16.13% -66.06% 106.02% 1,309.09% -237.50% -
  Horiz. % 3,012.50% 1,350.00% 1,162.50% 3,425.00% 1,662.50% -137.50% 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 0.21 0.21 0.21 0.23 0.22 0.21 0.27 -15.39%
  QoQ % 0.00% 0.00% -8.70% 4.55% 4.76% -22.22% -
  Horiz. % 77.78% 77.78% 77.78% 85.19% 81.48% 77.78% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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