Highlights

[PMCORP] YoY Quarter Result on 2018-06-30 [#4]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     141.83%    YoY -     108.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Revenue 8,625 11,049 16,138 17,188 15,659 24,403 27,170 -14.18%
  YoY % -21.94% -31.53% -6.11% 9.76% -35.83% -10.18% -
  Horiz. % 31.74% 40.67% 59.40% 63.26% 57.63% 89.82% 100.00%
PBT -6,842 -10,149 339 -15,506 10,366 -4,761 5,582 -
  YoY % 32.58% -3,093.81% 102.19% -249.59% 317.73% -185.29% -
  Horiz. % -122.57% -181.82% 6.07% -277.79% 185.70% -85.29% 100.00%
Tax 613 73 1,030 -15 -838 98 -397 -
  YoY % 739.73% -92.91% 6,966.67% 98.21% -955.10% 124.69% -
  Horiz. % -154.41% -18.39% -259.45% 3.78% 211.08% -24.69% 100.00%
NP -6,229 -10,076 1,369 -15,521 9,528 -4,663 5,185 -
  YoY % 38.18% -836.01% 108.82% -262.90% 304.33% -189.93% -
  Horiz. % -120.14% -194.33% 26.40% -299.34% 183.76% -89.93% 100.00%
NP to SH -6,229 -10,076 1,369 -15,521 9,528 -4,663 5,185 -
  YoY % 38.18% -836.01% 108.82% -262.90% 304.33% -189.93% -
  Horiz. % -120.14% -194.33% 26.40% -299.34% 183.76% -89.93% 100.00%
Tax Rate - % - % -303.83 % - % 8.08 % - % 7.11 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -4,273.28% 0.00% 113.64% 0.00% 100.00%
Total Cost 14,854 21,125 14,769 32,709 6,131 29,066 21,985 -5.09%
  YoY % -29.69% 43.04% -54.85% 433.50% -78.91% 32.21% -
  Horiz. % 67.56% 96.09% 67.18% 148.78% 27.89% 132.21% 100.00%
Net Worth 282,083 285,554 297,385 302,556 311,943 342,540 315,236 -1.47%
  YoY % -1.22% -3.98% -1.71% -3.01% -8.93% 8.66% -
  Horiz. % 89.48% 90.58% 94.34% 95.98% 98.96% 108.66% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Net Worth 282,083 285,554 297,385 302,556 311,943 342,540 315,236 -1.47%
  YoY % -1.22% -3.98% -1.71% -3.01% -8.93% 8.66% -
  Horiz. % 89.48% 90.58% 94.34% 95.98% 98.96% 108.66% 100.00%
NOSH 708,397 708,397 708,397 708,397 706,714 704,090 708,397 -
  YoY % 0.00% 0.00% 0.00% 0.24% 0.37% -0.61% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.76% 99.39% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
NP Margin -72.22 % -91.19 % 8.48 % -90.30 % 60.85 % -19.11 % 19.08 % -
  YoY % 20.80% -1,175.35% 109.39% -248.40% 418.42% -200.16% -
  Horiz. % -378.51% -477.94% 44.44% -473.27% 318.92% -100.16% 100.00%
ROE -2.21 % -3.53 % 0.46 % -5.13 % 3.05 % -1.36 % 1.64 % -
  YoY % 37.39% -867.39% 108.97% -268.20% 324.26% -182.93% -
  Horiz. % -134.76% -215.24% 28.05% -312.80% 185.98% -82.93% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
RPS 1.22 1.56 2.28 2.43 2.22 3.47 3.84 -14.17%
  YoY % -21.79% -31.58% -6.17% 9.46% -36.02% -9.64% -
  Horiz. % 31.77% 40.62% 59.38% 63.28% 57.81% 90.36% 100.00%
EPS -0.88 -1.42 0.19 -2.19 1.35 -0.66 0.73 -
  YoY % 38.03% -847.37% 108.68% -262.22% 304.55% -190.41% -
  Horiz. % -120.55% -194.52% 26.03% -300.00% 184.93% -90.41% 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 0.3982 0.4031 0.4198 0.4271 0.4414 0.4865 0.4450 -1.47%
  YoY % -1.22% -3.98% -1.71% -3.24% -9.27% 9.33% -
  Horiz. % 89.48% 90.58% 94.34% 95.98% 99.19% 109.33% 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 31/12/13 31/12/12 CAGR
RPS 1.12 1.43 2.09 2.22 2.02 3.16 3.51 -14.12%
  YoY % -21.68% -31.58% -5.86% 9.90% -36.08% -9.97% -
  Horiz. % 31.91% 40.74% 59.54% 63.25% 57.55% 90.03% 100.00%
EPS -0.81 -1.30 0.18 -2.01 1.23 -0.60 0.67 -
  YoY % 37.69% -822.22% 108.96% -263.41% 305.00% -189.55% -
  Horiz. % -120.90% -194.03% 26.87% -300.00% 183.58% -89.55% 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 0.3648 0.3692 0.3845 0.3912 0.4034 0.4429 0.4076 -1.47%
  YoY % -1.19% -3.98% -1.71% -3.02% -8.92% 8.66% -
  Horiz. % 89.50% 90.58% 94.33% 95.98% 98.97% 108.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/12/13 31/12/12 -
Price 0.1250 0.1400 0.1500 0.1900 0.1650 0.2200 0.1000 -
P/RPS 10.27 8.98 6.58 7.83 7.45 6.35 2.61 20.04%
  YoY % 14.37% 36.47% -15.96% 5.10% 17.32% 143.30% -
  Horiz. % 393.49% 344.06% 252.11% 300.00% 285.44% 243.30% 100.00%
P/EPS -14.22 -9.84 77.62 -8.67 12.24 -33.22 13.66 -
  YoY % -44.51% -112.68% 995.27% -170.83% 136.85% -343.19% -
  Horiz. % -104.10% -72.04% 568.23% -63.47% 89.60% -243.19% 100.00%
EY -7.03 -10.16 1.29 -11.53 8.17 -3.01 7.32 -
  YoY % 30.81% -887.60% 111.19% -241.13% 371.43% -141.12% -
  Horiz. % -96.04% -138.80% 17.62% -157.51% 111.61% -41.12% 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 0.31 0.35 0.36 0.44 0.37 0.45 0.22 4.68%
  YoY % -11.43% -2.78% -18.18% 18.92% -17.78% 104.55% -
  Horiz. % 140.91% 159.09% 163.64% 200.00% 168.18% 204.55% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Date 28/08/20 29/08/19 29/08/18 29/08/17 29/08/16 21/02/14 26/02/13 -
Price 0.1450 0.1300 0.1550 0.1750 0.1550 0.2500 0.0950 -
P/RPS 11.91 8.33 6.80 7.21 7.00 7.21 2.48 23.27%
  YoY % 42.98% 22.50% -5.69% 3.00% -2.91% 190.73% -
  Horiz. % 480.24% 335.89% 274.19% 290.73% 282.26% 290.73% 100.00%
P/EPS -16.49 -9.14 80.21 -7.99 11.50 -37.75 12.98 -
  YoY % -80.42% -111.40% 1,103.88% -169.48% 130.46% -390.83% -
  Horiz. % -127.04% -70.42% 617.95% -61.56% 88.60% -290.83% 100.00%
EY -6.06 -10.94 1.25 -12.52 8.70 -2.65 7.70 -
  YoY % 44.61% -975.20% 109.98% -243.91% 428.30% -134.42% -
  Horiz. % -78.70% -142.08% 16.23% -162.60% 112.99% -34.42% 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 0.36 0.32 0.37 0.41 0.35 0.51 0.21 7.45%
  YoY % 12.50% -13.51% -9.76% 17.14% -31.37% 142.86% -
  Horiz. % 171.43% 152.38% 176.19% 195.24% 166.67% 242.86% 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
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Operator Goreng SMALL CAP STOCKS ? For Newbies To Know And Learn About Penny Stocks
2. Rev Asia wants to be a unicorn MINGGI
3. Conditions for factories to reopen - Koon Yew Yin Koon Yew Yin's Blog
4. Tasco Berhad - To hit record high profit (2) - Cold Chain Tasco Berhad - To hit record high profit (2) - Cold Chain
5. Surprising Benefits Of Having A Dog - Koon Yew Yin Koon Yew Yin's Blog
6. 热门股:速柏玛 上挑RM3.99 南洋行家论股
7. Contractors can claim for reimbursement due to force majeure - Koon Yew Yin Koon Yew Yin's Blog
8. Mplus Market Pulse - 22 Jul 2021 M+ Online Research Articles
PARTNERS & BROKERS