Highlights

[PMCORP] QoQ Quarter Result on 2019-12-31 [#2]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 27-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     211.02%    YoY -     807.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 13,046 8,625 10,997 20,057 15,592 11,049 15,477 -10.74%
  QoQ % 51.26% -21.57% -45.17% 28.64% 41.12% -28.61% -
  Horiz. % 84.29% 55.73% 71.05% 129.59% 100.74% 71.39% 100.00%
PBT 6,762 -6,842 -1,777 1,221 -1,047 -10,149 -670 -
  QoQ % 198.83% -285.03% -245.54% 216.62% 89.68% -1,414.78% -
  Horiz. % -1,009.25% 1,021.19% 265.22% -182.24% 156.27% 1,514.78% 100.00%
Tax -60 613 -15 -32 -24 73 -25 78.97%
  QoQ % -109.79% 4,186.67% 53.12% -33.33% -132.88% 392.00% -
  Horiz. % 240.00% -2,452.00% 60.00% 128.00% 96.00% -292.00% 100.00%
NP 6,702 -6,229 -1,792 1,189 -1,071 -10,076 -695 -
  QoQ % 207.59% -247.60% -250.71% 211.02% 89.37% -1,349.78% -
  Horiz. % -964.32% 896.26% 257.84% -171.08% 154.10% 1,449.78% 100.00%
NP to SH 6,702 -6,229 -1,792 1,189 -1,071 -10,076 -695 -
  QoQ % 207.59% -247.60% -250.71% 211.02% 89.37% -1,349.78% -
  Horiz. % -964.32% 896.26% 257.84% -171.08% 154.10% 1,449.78% 100.00%
Tax Rate 0.89 % - % - % 2.62 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.97% 0.00% 0.00% 100.00% - - -
Total Cost 6,344 14,854 12,789 18,868 16,663 21,125 16,172 -46.32%
  QoQ % -57.29% 16.15% -32.22% 13.23% -21.12% 30.63% -
  Horiz. % 39.23% 91.85% 79.08% 116.67% 103.04% 130.63% 100.00%
Net Worth 285,058 282,083 280,666 285,413 282,721 285,554 292,426 -1.68%
  QoQ % 1.05% 0.50% -1.66% 0.95% -0.99% -2.35% -
  Horiz. % 97.48% 96.46% 95.98% 97.60% 96.68% 97.65% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - 3,541 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 285,058 282,083 280,666 285,413 282,721 285,554 292,426 -1.68%
  QoQ % 1.05% 0.50% -1.66% 0.95% -0.99% -2.35% -
  Horiz. % 97.48% 96.46% 95.98% 97.60% 96.68% 97.65% 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 51.37 % -72.22 % -16.30 % 5.93 % -6.87 % -91.19 % -4.49 % -
  QoQ % 171.13% -343.07% -374.87% 186.32% 92.47% -1,930.96% -
  Horiz. % -1,144.10% 1,608.46% 363.03% -132.07% 153.01% 2,030.96% 100.00%
ROE 2.35 % -2.21 % -0.64 % 0.42 % -0.38 % -3.53 % -0.24 % -
  QoQ % 206.33% -245.31% -252.38% 210.53% 89.24% -1,370.83% -
  Horiz. % -979.17% 920.83% 266.67% -175.00% 158.33% 1,470.83% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.84 1.22 1.55 2.83 2.20 1.56 2.18 -10.66%
  QoQ % 50.82% -21.29% -45.23% 28.64% 41.03% -28.44% -
  Horiz. % 84.40% 55.96% 71.10% 129.82% 100.92% 71.56% 100.00%
EPS 0.95 -0.88 -0.25 0.17 -0.15 -1.42 -0.10 -
  QoQ % 207.95% -252.00% -247.06% 213.33% 89.44% -1,320.00% -
  Horiz. % -950.00% 880.00% 250.00% -170.00% 150.00% 1,420.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4024 0.3982 0.3962 0.4029 0.3991 0.4031 0.4128 -1.68%
  QoQ % 1.05% 0.50% -1.66% 0.95% -0.99% -2.35% -
  Horiz. % 97.48% 96.46% 95.98% 97.60% 96.68% 97.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.69 1.12 1.42 2.59 2.02 1.43 2.00 -10.59%
  QoQ % 50.89% -21.13% -45.17% 28.22% 41.26% -28.50% -
  Horiz. % 84.50% 56.00% 71.00% 129.50% 101.00% 71.50% 100.00%
EPS 0.87 -0.81 -0.23 0.15 -0.14 -1.30 -0.09 -
  QoQ % 207.41% -252.17% -253.33% 207.14% 89.23% -1,344.44% -
  Horiz. % -966.67% 900.00% 255.56% -166.67% 155.56% 1,444.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3686 0.3648 0.3629 0.3691 0.3656 0.3692 0.3781 -1.68%
  QoQ % 1.04% 0.52% -1.68% 0.96% -0.98% -2.35% -
  Horiz. % 97.49% 96.48% 95.98% 97.62% 96.69% 97.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.1300 0.1250 0.1000 0.1350 0.1300 0.1400 0.1400 -
P/RPS 7.06 10.27 6.44 4.77 5.91 8.98 6.41 6.63%
  QoQ % -31.26% 59.47% 35.01% -19.29% -34.19% 40.09% -
  Horiz. % 110.14% 160.22% 100.47% 74.41% 92.20% 140.09% 100.00%
P/EPS 13.74 -14.22 -39.53 80.43 -85.99 -9.84 -142.70 -
  QoQ % 196.62% 64.03% -149.15% 193.53% -773.88% 93.10% -
  Horiz. % -9.63% 9.96% 27.70% -56.36% 60.26% 6.90% 100.00%
EY 7.28 -7.03 -2.53 1.24 -1.16 -10.16 -0.70 -
  QoQ % 203.56% -177.87% -304.03% 206.90% 88.58% -1,351.43% -
  Horiz. % -1,040.00% 1,004.29% 361.43% -177.14% 165.71% 1,451.43% 100.00%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.32 0.31 0.25 0.34 0.33 0.35 0.34 -3.95%
  QoQ % 3.23% 24.00% -26.47% 3.03% -5.71% 2.94% -
  Horiz. % 94.12% 91.18% 73.53% 100.00% 97.06% 102.94% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 28/08/20 10/06/20 27/02/20 22/11/19 29/08/19 24/05/19 -
Price 0.1300 0.1450 0.1250 0.1350 0.1350 0.1300 0.1400 -
P/RPS 7.06 11.91 8.05 4.77 6.13 8.33 6.41 6.63%
  QoQ % -40.72% 47.95% 68.76% -22.19% -26.41% 29.95% -
  Horiz. % 110.14% 185.80% 125.59% 74.41% 95.63% 129.95% 100.00%
P/EPS 13.74 -16.49 -49.41 80.43 -89.29 -9.14 -142.70 -
  QoQ % 183.32% 66.63% -161.43% 190.08% -876.91% 93.59% -
  Horiz. % -9.63% 11.56% 34.63% -56.36% 62.57% 6.41% 100.00%
EY 7.28 -6.06 -2.02 1.24 -1.12 -10.94 -0.70 -
  QoQ % 220.13% -200.00% -262.90% 210.71% 89.76% -1,462.86% -
  Horiz. % -1,040.00% 865.71% 288.57% -177.14% 160.00% 1,562.86% 100.00%
DY 0.00 0.00 0.00 0.00 3.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.32 0.36 0.32 0.34 0.34 0.32 0.34 -3.95%
  QoQ % -11.11% 12.50% -5.88% 0.00% 6.25% -5.88% -
  Horiz. % 94.12% 105.88% 94.12% 100.00% 100.00% 94.12% 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.



  pts2222 likes 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
 
 

495  416  647  836 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205-0.005 
 BIOHLDG 0.36+0.005 
 LAMBO 0.0350.00 
 ASIABIO-OR 0.0150.00 
 XOX 0.105-0.005 
 AEM 0.18+0.005 
 PARKSON 0.17+0.01 
 PHB-WB 0.020.00 
 SANICHI 0.0650.00 
 VSOLAR 0.04-0.005 

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