Highlights

[PMCORP] QoQ Quarter Result on 2017-12-31 [#2]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -4,089.66%    YoY -     -104.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 19,945 16,138 16,490 22,695 18,428 17,188 17,288 9.99%
  QoQ % 23.59% -2.13% -27.34% 23.15% 7.21% -0.58% -
  Horiz. % 115.37% 93.35% 95.38% 131.28% 106.59% 99.42% 100.00%
PBT 5,474 339 -3,631 -422 48 -15,506 2,301 78.11%
  QoQ % 1,514.75% 109.34% -760.43% -979.17% 100.31% -773.88% -
  Horiz. % 237.90% 14.73% -157.80% -18.34% 2.09% -673.88% 100.00%
Tax -349 1,030 358 -793 -77 -15 87 -
  QoQ % -133.88% 187.71% 145.15% -929.87% -413.33% -117.24% -
  Horiz. % -401.15% 1,183.91% 411.49% -911.49% -88.51% -17.24% 100.00%
NP 5,125 1,369 -3,273 -1,215 -29 -15,521 2,388 66.30%
  QoQ % 274.36% 141.83% -169.38% -4,089.66% 99.81% -749.96% -
  Horiz. % 214.61% 57.33% -137.06% -50.88% -1.21% -649.96% 100.00%
NP to SH 5,125 1,369 -3,273 -1,215 -29 -15,521 2,388 66.30%
  QoQ % 274.36% 141.83% -169.38% -4,089.66% 99.81% -749.96% -
  Horiz. % 214.61% 57.33% -137.06% -50.88% -1.21% -649.96% 100.00%
Tax Rate 6.38 % -303.83 % - % - % 160.42 % - % -3.78 % -
  QoQ % 102.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -168.78% 8,037.83% 0.00% 0.00% -4,243.92% 0.00% 100.00%
Total Cost 14,820 14,769 19,763 23,910 18,457 32,709 14,900 -0.36%
  QoQ % 0.35% -25.27% -17.34% 29.54% -43.57% 119.52% -
  Horiz. % 99.46% 99.12% 132.64% 160.47% 123.87% 219.52% 100.00%
Net Worth 299,581 297,385 296,039 300,147 301,493 302,556 319,203 -4.14%
  QoQ % 0.74% 0.45% -1.37% -0.45% -0.35% -5.22% -
  Horiz. % 93.85% 93.16% 92.74% 94.03% 94.45% 94.78% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 299,581 297,385 296,039 300,147 301,493 302,556 319,203 -4.14%
  QoQ % 0.74% 0.45% -1.37% -0.45% -0.35% -5.22% -
  Horiz. % 93.85% 93.16% 92.74% 94.03% 94.45% 94.78% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 25.70 % 8.48 % -19.85 % -5.35 % -0.16 % -90.30 % 13.81 % 51.24%
  QoQ % 203.07% 142.72% -271.03% -3,243.75% 99.82% -753.87% -
  Horiz. % 186.10% 61.40% -143.74% -38.74% -1.16% -653.87% 100.00%
ROE 1.71 % 0.46 % -1.11 % -0.40 % -0.01 % -5.13 % 0.75 % 73.14%
  QoQ % 271.74% 141.44% -177.50% -3,900.00% 99.81% -784.00% -
  Horiz. % 228.00% 61.33% -148.00% -53.33% -1.33% -684.00% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.82 2.28 2.33 3.20 2.60 2.43 2.44 10.12%
  QoQ % 23.68% -2.15% -27.19% 23.08% 7.00% -0.41% -
  Horiz. % 115.57% 93.44% 95.49% 131.15% 106.56% 99.59% 100.00%
EPS 0.72 0.19 -0.46 -0.17 0.00 -2.19 0.34 64.83%
  QoQ % 278.95% 141.30% -170.59% 0.00% 0.00% -744.12% -
  Horiz. % 211.76% 55.88% -135.29% -50.00% 0.00% -644.12% 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 0.4229 0.4198 0.4179 0.4237 0.4256 0.4271 0.4506 -4.14%
  QoQ % 0.74% 0.45% -1.37% -0.45% -0.35% -5.22% -
  Horiz. % 93.85% 93.16% 92.74% 94.03% 94.45% 94.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.58 2.09 2.13 2.93 2.38 2.22 2.24 9.87%
  QoQ % 23.44% -1.88% -27.30% 23.11% 7.21% -0.89% -
  Horiz. % 115.18% 93.30% 95.09% 130.80% 106.25% 99.11% 100.00%
EPS 0.66 0.18 -0.42 -0.16 0.00 -2.01 0.31 65.42%
  QoQ % 266.67% 142.86% -162.50% 0.00% 0.00% -748.39% -
  Horiz. % 212.90% 58.06% -135.48% -51.61% 0.00% -648.39% 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 0.3874 0.3845 0.3828 0.3881 0.3899 0.3912 0.4128 -4.14%
  QoQ % 0.75% 0.44% -1.37% -0.46% -0.33% -5.23% -
  Horiz. % 93.85% 93.14% 92.73% 94.02% 94.45% 94.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1500 0.1500 0.1600 0.1800 0.1750 0.1900 0.1800 -
P/RPS 5.33 6.58 6.87 5.62 6.73 7.83 7.38 -19.49%
  QoQ % -19.00% -4.22% 22.24% -16.49% -14.05% 6.10% -
  Horiz. % 72.22% 89.16% 93.09% 76.15% 91.19% 106.10% 100.00%
P/EPS 20.73 77.62 -34.63 -104.95 -4,274.81 -8.67 53.40 -46.75%
  QoQ % -73.29% 324.14% 67.00% 97.54% -49,205.77% -116.24% -
  Horiz. % 38.82% 145.36% -64.85% -196.54% -8,005.26% -16.24% 100.00%
EY 4.82 1.29 -2.89 -0.95 -0.02 -11.53 1.87 87.88%
  QoQ % 273.64% 144.64% -204.21% -4,650.00% 99.83% -716.58% -
  Horiz. % 257.75% 68.98% -154.55% -50.80% -1.07% -616.58% 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 0.35 0.36 0.38 0.42 0.41 0.44 0.40 -8.51%
  QoQ % -2.78% -5.26% -9.52% 2.44% -6.82% 10.00% -
  Horiz. % 87.50% 90.00% 95.00% 105.00% 102.50% 110.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 29/08/18 21/05/18 26/02/18 21/11/17 29/08/17 24/05/17 -
Price 0.1550 0.1550 0.1650 0.1700 0.1750 0.1750 0.1950 -
P/RPS 5.51 6.80 7.09 5.31 6.73 7.21 7.99 -21.93%
  QoQ % -18.97% -4.09% 33.52% -21.10% -6.66% -9.76% -
  Horiz. % 68.96% 85.11% 88.74% 66.46% 84.23% 90.24% 100.00%
P/EPS 21.42 80.21 -35.71 -99.12 -4,274.81 -7.99 57.85 -48.41%
  QoQ % -73.30% 324.61% 63.97% 97.68% -53,402.00% -113.81% -
  Horiz. % 37.03% 138.65% -61.73% -171.34% -7,389.47% -13.81% 100.00%
EY 4.67 1.25 -2.80 -1.01 -0.02 -12.52 1.73 93.75%
  QoQ % 273.60% 144.64% -177.23% -4,950.00% 99.84% -823.70% -
  Horiz. % 269.94% 72.25% -161.85% -58.38% -1.16% -723.70% 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 0.37 0.37 0.39 0.40 0.41 0.41 0.43 -9.53%
  QoQ % 0.00% -5.13% -2.50% -2.44% 0.00% -4.65% -
  Horiz. % 86.05% 86.05% 90.70% 93.02% 95.35% 95.35% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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