[PMCORP] YoY Annual (Unaudited) Result on 2018-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
Revenue 55,271 71,829 73,751 73,848 0 69,720 80,793 -5.67% YoY % -23.05% -2.61% -0.13% 0.00% 0.00% -13.71% - Horiz. % 68.41% 88.90% 91.28% 91.40% 0.00% 86.29% 100.00%
PBT -8,445 -4,450 -3,666 -12,084 0 2,025 19,111 - YoY % -89.78% -21.39% 69.66% 0.00% 0.00% -89.40% - Horiz. % -44.19% -23.29% -19.18% -63.23% 0.00% 10.60% 100.00%
Tax 542 -1,065 518 -326 0 -490 -506 - YoY % 150.89% -305.60% 258.90% 0.00% 0.00% 3.16% - Horiz. % -107.11% 210.47% -102.37% 64.43% -0.00% 96.84% 100.00%
NP -7,903 -5,515 -3,148 -12,410 0 1,535 18,605 - YoY % -43.30% -75.19% 74.63% 0.00% 0.00% -91.75% - Horiz. % -42.48% -29.64% -16.92% -66.70% 0.00% 8.25% 100.00%
NP to SH -7,903 -5,515 -3,148 -12,410 0 1,535 18,605 - YoY % -43.30% -75.19% 74.63% 0.00% 0.00% -91.75% - Horiz. % -42.48% -29.64% -16.92% -66.70% 0.00% 8.25% 100.00%
Tax Rate - % - % - % - % - % 24.20 % 2.65 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 813.21% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 913.21% 100.00%
Total Cost 63,174 77,344 76,899 86,258 0 68,185 62,188 0.24% YoY % -18.32% 0.58% -10.85% 0.00% 0.00% 9.64% - Horiz. % 101.59% 124.37% 123.66% 138.71% 0.00% 109.64% 100.00%
Net Worth 282,083 285,554 297,385 302,556 312,389 358,841 344,453 -3.03% YoY % -1.22% -3.98% -1.71% -3.15% -12.95% 4.18% - Horiz. % 81.89% 82.90% 86.34% 87.84% 90.69% 104.18% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
Div 3,541 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
Net Worth 282,083 285,554 297,385 302,556 312,389 358,841 344,453 -3.03% YoY % -1.22% -3.98% -1.71% -3.15% -12.95% 4.18% - Horiz. % 81.89% 82.90% 86.34% 87.84% 90.69% 104.18% 100.00%
NOSH 708,397 708,397 708,397 708,397 707,723 697,727 708,022 0.01% YoY % 0.00% 0.00% 0.00% 0.10% 1.43% -1.45% - Horiz. % 100.05% 100.05% 100.05% 100.05% 99.96% 98.55% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
NP Margin -14.30 % -7.68 % -4.27 % -16.80 % - % 2.20 % 23.03 % - YoY % -86.20% -79.86% 74.58% 0.00% 0.00% -90.45% - Horiz. % -62.09% -33.35% -18.54% -72.95% 0.00% 9.55% 100.00%
ROE -2.80 % -1.93 % -1.06 % -4.10 % - % 0.43 % 5.40 % - YoY % -45.08% -82.08% 74.15% 0.00% 0.00% -92.04% - Horiz. % -51.85% -35.74% -19.63% -75.93% 0.00% 7.96% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
RPS 7.80 10.14 10.41 10.42 - 9.99 11.41 -5.68% YoY % -23.08% -2.59% -0.10% 0.00% 0.00% -12.45% - Horiz. % 68.36% 88.87% 91.24% 91.32% 0.00% 87.55% 100.00%
EPS -1.12 -0.78 -0.44 -1.75 0.00 0.22 2.63 - YoY % -43.59% -77.27% 74.86% 0.00% 0.00% -91.63% - Horiz. % -42.59% -29.66% -16.73% -66.54% 0.00% 8.37% 100.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.3982 0.4031 0.4198 0.4271 0.4414 0.5143 0.4865 -3.03% YoY % -1.22% -3.98% -1.71% -3.24% -14.17% 5.71% - Horiz. % 81.85% 82.86% 86.29% 87.79% 90.73% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
RPS 7.15 9.29 9.54 9.55 - 9.02 10.45 -5.67% YoY % -23.04% -2.62% -0.10% 0.00% 0.00% -13.68% - Horiz. % 68.42% 88.90% 91.29% 91.39% 0.00% 86.32% 100.00%
EPS -1.02 -0.71 -0.41 -1.60 0.00 0.20 2.41 - YoY % -43.66% -73.17% 74.38% 0.00% 0.00% -91.70% - Horiz. % -42.32% -29.46% -17.01% -66.39% 0.00% 8.30% 100.00%
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.3648 0.3692 0.3845 0.3912 0.4039 0.4640 0.4454 -3.02% YoY % -1.19% -3.98% -1.71% -3.14% -12.95% 4.18% - Horiz. % 81.90% 82.89% 86.33% 87.83% 90.68% 104.18% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/12/14 31/12/13 -
Price 0.1250 0.1400 0.1500 0.1900 0.1650 0.3350 0.2200 -
P/RPS 1.60 1.38 1.44 1.82 0.00 3.35 1.93 -2.84% YoY % 15.94% -4.17% -20.88% 0.00% 0.00% 73.58% - Horiz. % 82.90% 71.50% 74.61% 94.30% 0.00% 173.58% 100.00%
P/EPS -11.20 -17.98 -33.75 -10.85 0.00 152.27 8.37 - YoY % 37.71% 46.73% -211.06% 0.00% 0.00% 1,719.24% - Horiz. % -133.81% -214.81% -403.23% -129.63% 0.00% 1,819.24% 100.00%
EY -8.92 -5.56 -2.96 -9.22 0.00 0.66 11.94 - YoY % -60.43% -87.84% 67.90% 0.00% 0.00% -94.47% - Horiz. % -74.71% -46.57% -24.79% -77.22% 0.00% 5.53% 100.00%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.31 0.35 0.36 0.44 0.37 0.65 0.45 -5.57% YoY % -11.43% -2.78% -18.18% 18.92% -43.08% 44.44% - Horiz. % 68.89% 77.78% 80.00% 97.78% 82.22% 144.44% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
Date 28/08/20 29/08/19 29/08/18 29/08/17 29/08/16 23/02/15 21/02/14 -
Price 0.1450 0.1300 0.1550 0.1750 0.1550 0.2650 0.2500 -
P/RPS 1.86 1.28 1.49 1.68 0.00 2.65 2.19 -2.48% YoY % 45.31% -14.09% -11.31% 0.00% 0.00% 21.00% - Horiz. % 84.93% 58.45% 68.04% 76.71% 0.00% 121.00% 100.00%
P/EPS -13.00 -16.70 -34.88 -9.99 0.00 120.45 9.51 - YoY % 22.16% 52.12% -249.15% 0.00% 0.00% 1,166.56% - Horiz. % -136.70% -175.60% -366.77% -105.05% 0.00% 1,266.56% 100.00%
EY -7.69 -5.99 -2.87 -10.01 0.00 0.83 10.51 - YoY % -28.38% -108.71% 71.33% 0.00% 0.00% -92.10% - Horiz. % -73.17% -56.99% -27.31% -95.24% 0.00% 7.90% 100.00%
DY 3.45 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.36 0.32 0.37 0.41 0.35 0.52 0.51 -5.22% YoY % 12.50% -13.51% -9.76% 17.14% -32.69% 1.96% - Horiz. % 70.59% 62.75% 72.55% 80.39% 68.63% 101.96% 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.
Comment
BURSA PMC June 2018.pdf 
