Highlights

[PMCORP] YoY Quarter Result on 2012-06-30 [#2]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 23-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     15.68%    YoY -     766.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 17,045 14,221 17,869 17,817 17,007 16,436 14,021 3.31%
  YoY % 19.86% -20.42% 0.29% 4.76% 3.47% 17.22% -
  Horiz. % 121.57% 101.43% 127.44% 127.07% 121.30% 117.22% 100.00%
PBT 2,348 28 94 468 -303 -3,394 2,616 -1.78%
  YoY % 8,285.71% -70.21% -79.91% 254.46% 91.07% -229.74% -
  Horiz. % 89.76% 1.07% 3.59% 17.89% -11.58% -129.74% 100.00%
Tax -116 78 -85 218 178 214 -225 -10.45%
  YoY % -248.72% 191.76% -138.99% 22.47% -16.82% 195.11% -
  Horiz. % 51.56% -34.67% 37.78% -96.89% -79.11% -95.11% 100.00%
NP 2,232 106 9 686 -125 -3,180 2,391 -1.14%
  YoY % 2,005.66% 1,077.78% -98.69% 648.80% 96.07% -233.00% -
  Horiz. % 93.35% 4.43% 0.38% 28.69% -5.23% -133.00% 100.00%
NP to SH 2,232 106 9 686 -103 -3,061 2,343 -0.81%
  YoY % 2,005.66% 1,077.78% -98.69% 766.02% 96.64% -230.64% -
  Horiz. % 95.26% 4.52% 0.38% 29.28% -4.40% -130.64% 100.00%
Tax Rate 4.94 % -278.57 % 90.43 % -46.58 % - % - % 8.60 % -8.82%
  YoY % 101.77% -408.05% 294.14% 0.00% 0.00% 0.00% -
  Horiz. % 57.44% -3,239.19% 1,051.51% -541.63% 0.00% 0.00% 100.00%
Total Cost 14,813 14,115 17,860 17,131 17,132 19,616 11,630 4.11%
  YoY % 4.95% -20.97% 4.26% -0.01% -12.66% 68.67% -
  Horiz. % 127.37% 121.37% 153.57% 147.30% 147.31% 168.67% 100.00%
Net Worth 353,065 350,089 313,253 307,798 442,900 329,093 328,232 1.22%
  YoY % 0.85% 11.76% 1.77% -30.50% 34.58% 0.26% -
  Horiz. % 107.57% 106.66% 95.44% 93.77% 134.93% 100.26% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 353,065 350,089 313,253 307,798 442,900 329,093 328,232 1.22%
  YoY % 0.85% 11.76% 1.77% -30.50% 34.58% 0.26% -
  Horiz. % 107.57% 106.66% 95.44% 93.77% 134.93% 100.26% 100.00%
NOSH 708,397 708,397 708,397 708,397 1,030,000 711,860 709,999 -0.04%
  YoY % 0.00% 0.00% 0.00% -31.22% 44.69% 0.26% -
  Horiz. % 99.77% 99.77% 99.77% 99.77% 145.07% 100.26% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.09 % 0.75 % 0.05 % 3.85 % -0.73 % -19.35 % 17.05 % -4.31%
  YoY % 1,645.33% 1,400.00% -98.70% 627.40% 96.23% -213.49% -
  Horiz. % 76.77% 4.40% 0.29% 22.58% -4.28% -113.49% 100.00%
ROE 0.63 % 0.03 % 0.00 % 0.22 % -0.02 % -0.93 % 0.71 % -1.97%
  YoY % 2,000.00% 0.00% 0.00% 1,200.00% 97.85% -230.99% -
  Horiz. % 88.73% 4.23% 0.00% 30.99% -2.82% -130.99% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.41 2.01 2.52 2.52 1.65 2.31 1.97 3.42%
  YoY % 19.90% -20.24% 0.00% 52.73% -28.57% 17.26% -
  Horiz. % 122.34% 102.03% 127.92% 127.92% 83.76% 117.26% 100.00%
EPS 0.32 0.01 0.00 0.10 -0.01 -0.43 0.33 -0.51%
  YoY % 3,100.00% 0.00% 0.00% 1,100.00% 97.67% -230.30% -
  Horiz. % 96.97% 3.03% 0.00% 30.30% -3.03% -130.30% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.4984 0.4942 0.4422 0.4345 0.4300 0.4623 0.4623 1.26%
  YoY % 0.85% 11.76% 1.77% 1.05% -6.99% 0.00% -
  Horiz. % 107.81% 106.90% 95.65% 93.99% 93.01% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.20 1.84 2.31 2.30 2.20 2.13 1.81 3.30%
  YoY % 19.57% -20.35% 0.43% 4.55% 3.29% 17.68% -
  Horiz. % 121.55% 101.66% 127.62% 127.07% 121.55% 117.68% 100.00%
EPS 0.29 0.01 0.00 0.09 -0.01 -0.40 0.30 -0.56%
  YoY % 2,800.00% 0.00% 0.00% 1,000.00% 97.50% -233.33% -
  Horiz. % 96.67% 3.33% 0.00% 30.00% -3.33% -133.33% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.4565 0.4527 0.4051 0.3980 0.5727 0.4255 0.4244 1.22%
  YoY % 0.84% 11.75% 1.78% -30.50% 34.59% 0.26% -
  Horiz. % 107.56% 106.67% 95.45% 93.78% 134.94% 100.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.1850 0.2200 0.1350 0.0900 0.1100 0.1200 0.1400 -
P/RPS 7.69 10.96 5.35 3.58 6.66 5.20 7.09 1.36%
  YoY % -29.84% 104.86% 49.44% -46.25% 28.08% -26.66% -
  Horiz. % 108.46% 154.58% 75.46% 50.49% 93.94% 73.34% 100.00%
P/EPS 58.72 1,470.26 10,625.96 92.94 -1,100.00 -27.91 42.42 5.57%
  YoY % -96.01% -86.16% 11,333.14% 108.45% -3,841.24% -165.79% -
  Horiz. % 138.43% 3,465.96% 25,049.41% 219.09% -2,593.12% -65.79% 100.00%
EY 1.70 0.07 0.01 1.08 -0.09 -3.58 2.36 -5.32%
  YoY % 2,328.57% 600.00% -99.07% 1,300.00% 97.49% -251.69% -
  Horiz. % 72.03% 2.97% 0.42% 45.76% -3.81% -151.69% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.37 0.45 0.31 0.21 0.26 0.26 0.30 3.56%
  YoY % -17.78% 45.16% 47.62% -19.23% 0.00% -13.33% -
  Horiz. % 123.33% 150.00% 103.33% 70.00% 86.67% 86.67% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 26/08/14 22/08/13 23/08/12 18/08/11 16/08/10 19/08/09 -
Price 0.1900 0.2600 0.1450 0.0900 0.0900 0.1300 0.1400 -
P/RPS 7.90 12.95 5.75 3.58 5.45 5.63 7.09 1.82%
  YoY % -39.00% 125.22% 60.61% -34.31% -3.20% -20.59% -
  Horiz. % 111.42% 182.65% 81.10% 50.49% 76.87% 79.41% 100.00%
P/EPS 60.30 1,737.58 11,413.06 92.94 -900.00 -30.23 42.42 6.03%
  YoY % -96.53% -84.78% 12,180.03% 110.33% -2,877.18% -171.26% -
  Horiz. % 142.15% 4,096.13% 26,904.90% 219.09% -2,121.64% -71.26% 100.00%
EY 1.66 0.06 0.01 1.08 -0.11 -3.31 2.36 -5.69%
  YoY % 2,666.67% 500.00% -99.07% 1,081.82% 96.68% -240.25% -
  Horiz. % 70.34% 2.54% 0.42% 45.76% -4.66% -140.25% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.38 0.53 0.33 0.21 0.21 0.28 0.30 4.02%
  YoY % -28.30% 60.61% 57.14% 0.00% -25.00% -6.67% -
  Horiz. % 126.67% 176.67% 110.00% 70.00% 70.00% 93.33% 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
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+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