Highlights

[PMCORP] QoQ Quarter Result on 2014-12-31 [#0]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
31-Dec-2014
Profit Trend QoQ -     150.16%    YoY -     106.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 16,792 17,045 16,359 22,889 16,497 14,221 17,193 -1.56%
  QoQ % -1.48% 4.19% -28.53% 38.75% 16.00% -17.29% -
  Horiz. % 97.67% 99.14% 95.15% 133.13% 95.95% 82.71% 100.00%
PBT 5,855 2,348 921 1,161 -834 28 1,937 108.92%
  QoQ % 149.36% 154.94% -20.67% 239.21% -3,078.57% -98.55% -
  Horiz. % 302.27% 121.22% 47.55% 59.94% -43.06% 1.45% 100.00%
Tax -467 -116 -218 -839 192 78 -256 49.24%
  QoQ % -302.59% 46.79% 74.02% -536.98% 146.15% 130.47% -
  Horiz. % 182.42% 45.31% 85.16% 327.73% -75.00% -30.47% 100.00%
NP 5,388 2,232 703 322 -642 106 1,681 117.24%
  QoQ % 141.40% 217.50% 118.32% 150.16% -705.66% -93.69% -
  Horiz. % 320.52% 132.78% 41.82% 19.16% -38.19% 6.31% 100.00%
NP to SH 5,388 2,232 703 322 -642 106 1,681 117.24%
  QoQ % 141.40% 217.50% 118.32% 150.16% -705.66% -93.69% -
  Horiz. % 320.52% 132.78% 41.82% 19.16% -38.19% 6.31% 100.00%
Tax Rate 7.98 % 4.94 % 23.67 % 72.27 % - % -278.57 % 13.22 % -28.55%
  QoQ % 61.54% -79.13% -67.25% 0.00% 0.00% -2,207.19% -
  Horiz. % 60.36% 37.37% 179.05% 546.67% 0.00% -2,107.19% 100.00%
Total Cost 11,404 14,813 15,656 22,567 17,139 14,115 15,512 -18.53%
  QoQ % -23.01% -5.38% -30.62% 31.67% 21.42% -9.01% -
  Horiz. % 73.52% 95.49% 100.93% 145.48% 110.49% 90.99% 100.00%
Net Worth 358,944 353,065 350,869 322,205 353,773 350,089 345,839 2.51%
  QoQ % 1.67% 0.63% 8.90% -8.92% 1.05% 1.23% -
  Horiz. % 103.79% 102.09% 101.45% 93.17% 102.29% 101.23% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 358,944 353,065 350,869 322,205 353,773 350,089 345,839 2.51%
  QoQ % 1.67% 0.63% 8.90% -8.92% 1.05% 1.23% -
  Horiz. % 103.79% 102.09% 101.45% 93.17% 102.29% 101.23% 100.00%
NOSH 708,397 708,397 708,397 650,000 708,397 708,397 708,397 -
  QoQ % 0.00% 0.00% 8.98% -8.24% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 91.76% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 32.09 % 13.09 % 4.30 % 1.41 % -3.89 % 0.75 % 9.78 % 120.65%
  QoQ % 145.15% 204.42% 204.96% 136.25% -618.67% -92.33% -
  Horiz. % 328.12% 133.84% 43.97% 14.42% -39.78% 7.67% 100.00%
ROE 1.50 % 0.63 % 0.20 % 0.10 % -0.18 % 0.03 % 0.49 % 110.69%
  QoQ % 138.10% 215.00% 100.00% 155.56% -700.00% -93.88% -
  Horiz. % 306.12% 128.57% 40.82% 20.41% -36.73% 6.12% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.37 2.41 2.31 3.52 2.33 2.01 2.43 -1.65%
  QoQ % -1.66% 4.33% -34.38% 51.07% 15.92% -17.28% -
  Horiz. % 97.53% 99.18% 95.06% 144.86% 95.88% 82.72% 100.00%
EPS 0.76 0.32 0.10 0.05 -0.09 0.01 0.24 115.49%
  QoQ % 137.50% 220.00% 100.00% 155.56% -1,000.00% -95.83% -
  Horiz. % 316.67% 133.33% 41.67% 20.83% -37.50% 4.17% 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 0.5067 0.4984 0.4953 0.4957 0.4994 0.4942 0.4882 2.51%
  QoQ % 1.67% 0.63% -0.08% -0.74% 1.05% 1.23% -
  Horiz. % 103.79% 102.09% 101.45% 101.54% 102.29% 101.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.17 2.20 2.12 2.96 2.13 1.84 2.22 -1.51%
  QoQ % -1.36% 3.77% -28.38% 38.97% 15.76% -17.12% -
  Horiz. % 97.75% 99.10% 95.50% 133.33% 95.95% 82.88% 100.00%
EPS 0.70 0.29 0.09 0.04 -0.08 0.01 0.22 116.18%
  QoQ % 141.38% 222.22% 125.00% 150.00% -900.00% -95.45% -
  Horiz. % 318.18% 131.82% 40.91% 18.18% -36.36% 4.55% 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 0.4641 0.4565 0.4537 0.4166 0.4575 0.4527 0.4472 2.50%
  QoQ % 1.66% 0.62% 8.91% -8.94% 1.06% 1.23% -
  Horiz. % 103.78% 102.08% 101.45% 93.16% 102.30% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1950 0.1850 0.2400 0.3350 0.3050 0.2200 0.2150 -
P/RPS 8.23 7.69 10.39 9.51 13.10 10.96 8.86 -4.79%
  QoQ % 7.02% -25.99% 9.25% -27.40% 19.53% 23.70% -
  Horiz. % 92.89% 86.79% 117.27% 107.34% 147.86% 123.70% 100.00%
P/EPS 25.64 58.72 241.84 676.24 -336.54 1,470.26 90.60 -56.86%
  QoQ % -56.34% -75.72% -64.24% 300.94% -122.89% 1,522.80% -
  Horiz. % 28.30% 64.81% 266.93% 746.40% -371.46% 1,622.80% 100.00%
EY 3.90 1.70 0.41 0.15 -0.30 0.07 1.10 132.33%
  QoQ % 129.41% 314.63% 173.33% 150.00% -528.57% -93.64% -
  Horiz. % 354.55% 154.55% 37.27% 13.64% -27.27% 6.36% 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 0.37 0.48 0.68 0.61 0.45 0.44 -9.30%
  QoQ % 2.70% -22.92% -29.41% 11.48% 35.56% 2.27% -
  Horiz. % 86.36% 84.09% 109.09% 154.55% 138.64% 102.27% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 19/08/15 25/05/15 23/02/15 19/11/14 26/08/14 26/05/14 -
Price 0.2050 0.1900 0.2000 0.2650 0.2300 0.2600 0.2250 -
P/RPS 8.65 7.90 8.66 7.53 9.88 12.95 9.27 -4.51%
  QoQ % 9.49% -8.78% 15.01% -23.79% -23.71% 39.70% -
  Horiz. % 93.31% 85.22% 93.42% 81.23% 106.58% 139.70% 100.00%
P/EPS 26.95 60.30 201.54 534.94 -253.79 1,737.58 94.82 -56.74%
  QoQ % -55.31% -70.08% -62.32% 310.78% -114.61% 1,732.50% -
  Horiz. % 28.42% 63.59% 212.55% 564.16% -267.65% 1,832.50% 100.00%
EY 3.71 1.66 0.50 0.19 -0.39 0.06 1.05 131.81%
  QoQ % 123.49% 232.00% 163.16% 148.72% -750.00% -94.29% -
  Horiz. % 353.33% 158.10% 47.62% 18.10% -37.14% 5.71% 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 0.40 0.38 0.40 0.53 0.46 0.53 0.46 -8.89%
  QoQ % 5.26% -5.00% -24.53% 15.22% -13.21% 15.22% -
  Horiz. % 86.96% 82.61% 86.96% 115.22% 100.00% 115.22% 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