Highlights

[PMCORP] QoQ Quarter Result on 2012-12-31 [#4]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     238.01%    YoY -     167.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 18,907 17,869 19,614 27,170 21,804 17,817 18,820 0.31%
  QoQ % 5.81% -8.90% -27.81% 24.61% 22.38% -5.33% -
  Horiz. % 100.46% 94.95% 104.22% 144.37% 115.86% 94.67% 100.00%
PBT 23,037 94 741 5,582 1,932 468 703 921.86%
  QoQ % 24,407.45% -87.31% -86.73% 188.92% 312.82% -33.43% -
  Horiz. % 3,276.96% 13.37% 105.41% 794.03% 274.82% 66.57% 100.00%
Tax -201 -85 -318 -397 -398 218 -110 49.41%
  QoQ % -136.47% 73.27% 19.90% 0.25% -282.57% 298.18% -
  Horiz. % 182.73% 77.27% 289.09% 360.91% 361.82% -198.18% 100.00%
NP 22,836 9 423 5,185 1,534 686 593 1,037.83%
  QoQ % 253,633.33% -97.87% -91.84% 238.01% 123.62% 15.68% -
  Horiz. % 3,850.93% 1.52% 71.33% 874.37% 258.68% 115.68% 100.00%
NP to SH 22,836 9 423 5,185 1,534 686 593 1,037.83%
  QoQ % 253,633.33% -97.87% -91.84% 238.01% 123.62% 15.68% -
  Horiz. % 3,850.93% 1.52% 71.33% 874.37% 258.68% 115.68% 100.00%
Tax Rate 0.87 % 90.43 % 42.91 % 7.11 % 20.60 % -46.58 % 15.65 % -85.41%
  QoQ % -99.04% 110.74% 503.52% -65.49% 144.22% -397.64% -
  Horiz. % 5.56% 577.83% 274.19% 45.43% 131.63% -297.64% 100.00%
Total Cost -3,929 17,860 19,191 21,985 20,270 17,131 18,227 -
  QoQ % -122.00% -6.94% -12.71% 8.46% 18.32% -6.01% -
  Horiz. % -21.56% 97.99% 105.29% 120.62% 111.21% 93.99% 100.00%
Net Worth 336,134 313,253 311,765 315,236 307,585 307,798 309,215 5.72%
  QoQ % 7.30% 0.48% -1.10% 2.49% -0.07% -0.46% -
  Horiz. % 108.71% 101.31% 100.82% 101.95% 99.47% 99.54% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 336,134 313,253 311,765 315,236 307,585 307,798 309,215 5.72%
  QoQ % 7.30% 0.48% -1.10% 2.49% -0.07% -0.46% -
  Horiz. % 108.71% 101.31% 100.82% 101.95% 99.47% 99.54% 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 120.78 % 0.05 % 2.16 % 19.08 % 7.04 % 3.85 % 3.15 % 1,034.56%
  QoQ % 241,459.98% -97.69% -88.68% 171.02% 82.86% 22.22% -
  Horiz. % 3,834.29% 1.59% 68.57% 605.71% 223.49% 122.22% 100.00%
ROE 6.79 % 0.00 % 0.14 % 1.64 % 0.50 % 0.22 % 0.19 % 982.60%
  QoQ % 0.00% 0.00% -91.46% 228.00% 127.27% 15.79% -
  Horiz. % 3,573.68% 0.00% 73.68% 863.16% 263.16% 115.79% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.67 2.52 2.77 3.84 3.08 2.52 2.66 0.25%
  QoQ % 5.95% -9.03% -27.86% 24.68% 22.22% -5.26% -
  Horiz. % 100.38% 94.74% 104.14% 144.36% 115.79% 94.74% 100.00%
EPS 3.22 0.00 0.06 0.73 0.22 0.10 0.08 1,071.84%
  QoQ % 0.00% 0.00% -91.78% 231.82% 120.00% 25.00% -
  Horiz. % 4,025.00% 0.00% 75.00% 912.50% 275.00% 125.00% 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 0.4745 0.4422 0.4401 0.4450 0.4342 0.4345 0.4365 5.72%
  QoQ % 7.30% 0.48% -1.10% 2.49% -0.07% -0.46% -
  Horiz. % 108.71% 101.31% 100.82% 101.95% 99.47% 99.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.44 2.31 2.54 3.51 2.82 2.30 2.43 0.27%
  QoQ % 5.63% -9.06% -27.64% 24.47% 22.61% -5.35% -
  Horiz. % 100.41% 95.06% 104.53% 144.44% 116.05% 94.65% 100.00%
EPS 2.95 0.00 0.05 0.67 0.20 0.09 0.08 1,005.44%
  QoQ % 0.00% 0.00% -92.54% 235.00% 122.22% 12.50% -
  Horiz. % 3,687.50% 0.00% 62.50% 837.50% 250.00% 112.50% 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 0.4346 0.4051 0.4031 0.4076 0.3977 0.3980 0.3998 5.72%
  QoQ % 7.28% 0.50% -1.10% 2.49% -0.08% -0.45% -
  Horiz. % 108.70% 101.33% 100.83% 101.95% 99.47% 99.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1800 0.1350 0.1000 0.1000 0.0900 0.0900 0.0900 -
P/RPS 6.74 5.35 3.61 2.61 2.92 3.58 3.39 58.05%
  QoQ % 25.98% 48.20% 38.31% -10.62% -18.44% 5.60% -
  Horiz. % 198.82% 157.82% 106.49% 76.99% 86.14% 105.60% 100.00%
P/EPS 5.58 10,625.96 167.47 13.66 41.56 92.94 107.51 -86.06%
  QoQ % -99.95% 6,244.99% 1,125.99% -67.13% -55.28% -13.55% -
  Horiz. % 5.19% 9,883.69% 155.77% 12.71% 38.66% 86.45% 100.00%
EY 17.91 0.01 0.60 7.32 2.41 1.08 0.93 617.18%
  QoQ % 179,000.00% -98.33% -91.80% 203.73% 123.15% 16.13% -
  Horiz. % 1,925.81% 1.08% 64.52% 787.10% 259.14% 116.13% 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 0.38 0.31 0.23 0.22 0.21 0.21 0.21 48.44%
  QoQ % 22.58% 34.78% 4.55% 4.76% 0.00% 0.00% -
  Horiz. % 180.95% 147.62% 109.52% 104.76% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 22/08/13 27/05/13 26/02/13 22/11/12 23/08/12 28/05/12 -
Price 0.2700 0.1450 0.1700 0.0950 0.0900 0.0900 0.0900 -
P/RPS 10.12 5.75 6.14 2.48 2.92 3.58 3.39 107.19%
  QoQ % 76.00% -6.35% 147.58% -15.07% -18.44% 5.60% -
  Horiz. % 298.53% 169.62% 181.12% 73.16% 86.14% 105.60% 100.00%
P/EPS 8.38 11,413.06 284.70 12.98 41.56 92.94 107.51 -81.72%
  QoQ % -99.93% 3,908.80% 2,093.37% -68.77% -55.28% -13.55% -
  Horiz. % 7.79% 10,615.81% 264.81% 12.07% 38.66% 86.45% 100.00%
EY 11.94 0.01 0.35 7.70 2.41 1.08 0.93 447.44%
  QoQ % 119,300.00% -97.14% -95.45% 219.50% 123.15% 16.13% -
  Horiz. % 1,283.87% 1.08% 37.63% 827.96% 259.14% 116.13% 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 0.57 0.33 0.39 0.21 0.21 0.21 0.21 94.46%
  QoQ % 72.73% -15.38% 85.71% 0.00% 0.00% 0.00% -
  Horiz. % 271.43% 157.14% 185.71% 100.00% 100.00% 100.00% 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