Highlights

[PMCORP] YoY Quarter Result on 2010-09-30 [#3]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     244.53%    YoY -     316.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 18,907 21,804 20,418 19,108 19,574 35,745 34,632 -9.59%
  YoY % -13.29% 6.79% 6.86% -2.38% -45.24% 3.21% -
  Horiz. % 54.59% 62.96% 58.96% 55.17% 56.52% 103.21% 100.00%
PBT 23,037 1,932 1,292 4,524 -1,671 -2,178 -329 -
  YoY % 1,092.39% 49.54% -71.44% 370.74% 23.28% -562.01% -
  Horiz. % -7,002.13% -587.23% -392.71% -1,375.08% 507.90% 662.01% 100.00%
Tax -201 -398 -420 -89 -221 -491 -474 -13.31%
  YoY % 49.50% 5.24% -371.91% 59.73% 54.99% -3.59% -
  Horiz. % 42.41% 83.97% 88.61% 18.78% 46.62% 103.59% 100.00%
NP 22,836 1,534 872 4,435 -1,892 -2,669 -803 -
  YoY % 1,388.66% 75.92% -80.34% 334.41% 29.11% -232.38% -
  Horiz. % -2,843.84% -191.03% -108.59% -552.30% 235.62% 332.38% 100.00%
NP to SH 22,836 1,534 841 4,424 -2,043 -2,920 -948 -
  YoY % 1,388.66% 82.40% -80.99% 316.54% 30.03% -208.02% -
  Horiz. % -2,408.86% -161.81% -88.71% -466.67% 215.51% 308.02% 100.00%
Tax Rate 0.87 % 20.60 % 32.51 % 1.97 % - % - % - % -
  YoY % -95.78% -36.63% 1,550.25% 0.00% 0.00% 0.00% -
  Horiz. % 44.16% 1,045.69% 1,650.25% 100.00% - - -
Total Cost -3,929 20,270 19,546 14,673 21,466 38,414 35,435 -
  YoY % -119.38% 3.70% 33.21% -31.65% -44.12% 8.41% -
  Horiz. % -11.09% 57.20% 55.16% 41.41% 60.58% 108.41% 100.00%
Net Worth 336,134 307,585 290,705 336,580 323,921 346,055 349,520 -0.65%
  YoY % 9.28% 5.81% -13.63% 3.91% -6.40% -0.99% -
  Horiz. % 96.17% 88.00% 83.17% 96.30% 92.68% 99.01% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 336,134 307,585 290,705 336,580 323,921 346,055 349,520 -0.65%
  YoY % 9.28% 5.81% -13.63% 3.91% -6.40% -0.99% -
  Horiz. % 96.17% 88.00% 83.17% 96.30% 92.68% 99.01% 100.00%
NOSH 708,397 708,397 700,833 713,548 704,482 712,195 729,230 -0.48%
  YoY % 0.00% 1.08% -1.78% 1.29% -1.08% -2.34% -
  Horiz. % 97.14% 97.14% 96.11% 97.85% 96.61% 97.66% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 120.78 % 7.04 % 4.27 % 23.21 % -9.67 % -7.47 % -2.32 % -
  YoY % 1,615.62% 64.87% -81.60% 340.02% -29.45% -221.98% -
  Horiz. % -5,206.03% -303.45% -184.05% -1,000.43% 416.81% 321.98% 100.00%
ROE 6.79 % 0.50 % 0.29 % 1.31 % -0.63 % -0.84 % -0.27 % -
  YoY % 1,258.00% 72.41% -77.86% 307.94% 25.00% -211.11% -
  Horiz. % -2,514.81% -185.19% -107.41% -485.19% 233.33% 311.11% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.67 3.08 2.91 2.68 2.78 5.02 4.75 -9.15%
  YoY % -13.31% 5.84% 8.58% -3.60% -44.62% 5.68% -
  Horiz. % 56.21% 64.84% 61.26% 56.42% 58.53% 105.68% 100.00%
EPS 3.22 0.22 0.12 0.62 -0.29 -0.41 -0.13 -
  YoY % 1,363.64% 83.33% -80.65% 313.79% 29.27% -215.38% -
  Horiz. % -2,476.92% -169.23% -92.31% -476.92% 223.08% 315.38% 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 0.4745 0.4342 0.4148 0.4717 0.4598 0.4859 0.4793 -0.17%
  YoY % 9.28% 4.68% -12.06% 2.59% -5.37% 1.38% -
  Horiz. % 99.00% 90.59% 86.54% 98.41% 95.93% 101.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.44 2.82 2.64 2.47 2.53 4.62 4.48 -9.62%
  YoY % -13.48% 6.82% 6.88% -2.37% -45.24% 3.12% -
  Horiz. % 54.46% 62.95% 58.93% 55.13% 56.47% 103.12% 100.00%
EPS 2.95 0.20 0.11 0.57 -0.26 -0.38 -0.12 -
  YoY % 1,375.00% 81.82% -80.70% 319.23% 31.58% -216.67% -
  Horiz. % -2,458.33% -166.67% -91.67% -475.00% 216.67% 316.67% 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 0.4346 0.3977 0.3759 0.4352 0.4189 0.4475 0.4520 -0.65%
  YoY % 9.28% 5.80% -13.63% 3.89% -6.39% -1.00% -
  Horiz. % 96.15% 87.99% 83.16% 96.28% 92.68% 99.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.1800 0.0900 0.0900 0.1200 0.1200 0.1700 0.2500 -
P/RPS 6.74 2.92 3.09 4.48 4.32 3.39 5.26 4.21%
  YoY % 130.82% -5.50% -31.03% 3.70% 27.43% -35.55% -
  Horiz. % 128.14% 55.51% 58.75% 85.17% 82.13% 64.45% 100.00%
P/EPS 5.58 41.56 75.00 19.35 -41.38 -41.46 -192.31 -
  YoY % -86.57% -44.59% 287.60% 146.76% 0.19% 78.44% -
  Horiz. % -2.90% -21.61% -39.00% -10.06% 21.52% 21.56% 100.00%
EY 17.91 2.41 1.33 5.17 -2.42 -2.41 -0.52 -
  YoY % 643.15% 81.20% -74.27% 313.64% -0.41% -363.46% -
  Horiz. % -3,444.23% -463.46% -255.77% -994.23% 465.38% 463.46% 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 0.21 0.22 0.25 0.26 0.35 0.52 -5.09%
  YoY % 80.95% -4.55% -12.00% -3.85% -25.71% -32.69% -
  Horiz. % 73.08% 40.38% 42.31% 48.08% 50.00% 67.31% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 22/11/12 21/11/11 29/11/10 19/11/09 18/11/08 21/11/07 -
Price 0.2700 0.0900 0.0900 0.1300 0.1400 0.1100 0.2500 -
P/RPS 10.12 2.92 3.09 4.85 5.04 2.19 5.26 11.51%
  YoY % 246.58% -5.50% -36.29% -3.77% 130.14% -58.37% -
  Horiz. % 192.40% 55.51% 58.75% 92.21% 95.82% 41.63% 100.00%
P/EPS 8.38 41.56 75.00 20.97 -48.28 -26.83 -192.31 -
  YoY % -79.84% -44.59% 257.65% 143.43% -79.95% 86.05% -
  Horiz. % -4.36% -21.61% -39.00% -10.90% 25.11% 13.95% 100.00%
EY 11.94 2.41 1.33 4.77 -2.07 -3.73 -0.52 -
  YoY % 395.44% 81.20% -72.12% 330.43% 44.50% -617.31% -
  Horiz. % -2,296.15% -463.46% -255.77% -917.31% 398.08% 717.31% 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 0.57 0.21 0.22 0.28 0.30 0.23 0.52 1.54%
  YoY % 171.43% -4.55% -21.43% -6.67% 30.43% -55.77% -
  Horiz. % 109.62% 40.38% 42.31% 53.85% 57.69% 44.23% 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
 
 

651  400  577  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.275+0.105 
 BINTAI 1.00+0.155 
 KANGER 0.185+0.015 
 TOPBLDS 0.10+0.015 
 TRIVE 0.0150.00 
 SAPNRG 0.12+0.005 
 MTRONIC 0.120.00 
 AT 0.19-0.005 
 KNM 0.21+0.005 
 FOCUS-WD 0.045+0.04 

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