Highlights

[PMCORP] YoY Quarter Result on 2013-09-30 [#3]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 19-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     253,633.33%    YoY -     1,388.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 15,477 16,490 17,288 18,907 21,804 20,418 19,108 -2.45%
  YoY % -6.14% -4.62% -8.56% -13.29% 6.79% 6.86% -
  Horiz. % 81.00% 86.30% 90.48% 98.95% 114.11% 106.86% 100.00%
PBT -670 -3,631 2,301 23,037 1,932 1,292 4,524 -
  YoY % 81.55% -257.80% -90.01% 1,092.39% 49.54% -71.44% -
  Horiz. % -14.81% -80.26% 50.86% 509.22% 42.71% 28.56% 100.00%
Tax -25 358 87 -201 -398 -420 -89 -13.87%
  YoY % -106.98% 311.49% 143.28% 49.50% 5.24% -371.91% -
  Horiz. % 28.09% -402.25% -97.75% 225.84% 447.19% 471.91% 100.00%
NP -695 -3,273 2,388 22,836 1,534 872 4,435 -
  YoY % 78.77% -237.06% -89.54% 1,388.66% 75.92% -80.34% -
  Horiz. % -15.67% -73.80% 53.84% 514.90% 34.59% 19.66% 100.00%
NP to SH -695 -3,273 2,388 22,836 1,534 841 4,424 -
  YoY % 78.77% -237.06% -89.54% 1,388.66% 82.40% -80.99% -
  Horiz. % -15.71% -73.98% 53.98% 516.18% 34.67% 19.01% 100.00%
Tax Rate - % - % -3.78 % 0.87 % 20.60 % 32.51 % 1.97 % -
  YoY % 0.00% 0.00% -534.48% -95.78% -36.63% 1,550.25% -
  Horiz. % 0.00% 0.00% -191.88% 44.16% 1,045.69% 1,650.25% 100.00%
Total Cost 16,172 19,763 14,900 -3,929 20,270 19,546 14,673 1.15%
  YoY % -18.17% 32.64% 479.23% -119.38% 3.70% 33.21% -
  Horiz. % 110.22% 134.69% 101.55% -26.78% 138.14% 133.21% 100.00%
Net Worth 292,426 296,039 319,203 336,134 307,585 290,705 336,580 -1.64%
  YoY % -1.22% -7.26% -5.04% 9.28% 5.81% -13.63% -
  Horiz. % 86.88% 87.95% 94.84% 99.87% 91.39% 86.37% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 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
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 292,426 296,039 319,203 336,134 307,585 290,705 336,580 -1.64%
  YoY % -1.22% -7.26% -5.04% 9.28% 5.81% -13.63% -
  Horiz. % 86.88% 87.95% 94.84% 99.87% 91.39% 86.37% 100.00%
NOSH 708,397 708,397 708,397 708,397 708,397 700,833 713,548 -0.09%
  YoY % 0.00% 0.00% 0.00% 0.00% 1.08% -1.78% -
  Horiz. % 99.28% 99.28% 99.28% 99.28% 99.28% 98.22% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -4.49 % -19.85 % 13.81 % 120.78 % 7.04 % 4.27 % 23.21 % -
  YoY % 77.38% -243.74% -88.57% 1,615.62% 64.87% -81.60% -
  Horiz. % -19.35% -85.52% 59.50% 520.38% 30.33% 18.40% 100.00%
ROE -0.24 % -1.11 % 0.75 % 6.79 % 0.50 % 0.29 % 1.31 % -
  YoY % 78.38% -248.00% -88.95% 1,258.00% 72.41% -77.86% -
  Horiz. % -18.32% -84.73% 57.25% 518.32% 38.17% 22.14% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.18 2.33 2.44 2.67 3.08 2.91 2.68 -2.40%
  YoY % -6.44% -4.51% -8.61% -13.31% 5.84% 8.58% -
  Horiz. % 81.34% 86.94% 91.04% 99.63% 114.93% 108.58% 100.00%
EPS -0.10 -0.46 0.34 3.22 0.22 0.12 0.62 -
  YoY % 78.26% -235.29% -89.44% 1,363.64% 83.33% -80.65% -
  Horiz. % -16.13% -74.19% 54.84% 519.35% 35.48% 19.35% 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 0.4128 0.4179 0.4506 0.4745 0.4342 0.4148 0.4717 -1.56%
  YoY % -1.22% -7.26% -5.04% 9.28% 4.68% -12.06% -
  Horiz. % 87.51% 88.59% 95.53% 100.59% 92.05% 87.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.00 2.13 2.24 2.44 2.82 2.64 2.47 -2.45%
  YoY % -6.10% -4.91% -8.20% -13.48% 6.82% 6.88% -
  Horiz. % 80.97% 86.23% 90.69% 98.79% 114.17% 106.88% 100.00%
EPS -0.09 -0.42 0.31 2.95 0.20 0.11 0.57 -
  YoY % 78.57% -235.48% -89.49% 1,375.00% 81.82% -80.70% -
  Horiz. % -15.79% -73.68% 54.39% 517.54% 35.09% 19.30% 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 0.3781 0.3828 0.4128 0.4346 0.3977 0.3759 0.4352 -1.64%
  YoY % -1.23% -7.27% -5.02% 9.28% 5.80% -13.63% -
  Horiz. % 86.88% 87.96% 94.85% 99.86% 91.38% 86.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/03/19 30/03/18 31/03/17 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1400 0.1600 0.1800 0.1800 0.0900 0.0900 0.1200 -
P/RPS 6.41 6.87 7.38 6.74 2.92 3.09 4.48 4.30%
  YoY % -6.70% -6.91% 9.50% 130.82% -5.50% -31.03% -
  Horiz. % 143.08% 153.35% 164.73% 150.45% 65.18% 68.97% 100.00%
P/EPS -142.70 -34.63 53.40 5.58 41.56 75.00 19.35 -
  YoY % -312.07% -164.85% 856.99% -86.57% -44.59% 287.60% -
  Horiz. % -737.47% -178.97% 275.97% 28.84% 214.78% 387.60% 100.00%
EY -0.70 -2.89 1.87 17.91 2.41 1.33 5.17 -
  YoY % 75.78% -254.55% -89.56% 643.15% 81.20% -74.27% -
  Horiz. % -13.54% -55.90% 36.17% 346.42% 46.62% 25.73% 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 0.34 0.38 0.40 0.38 0.21 0.22 0.25 3.68%
  YoY % -10.53% -5.00% 5.26% 80.95% -4.55% -12.00% -
  Horiz. % 136.00% 152.00% 160.00% 152.00% 84.00% 88.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/05/19 21/05/18 24/05/17 19/11/13 22/11/12 21/11/11 29/11/10 -
Price 0.1400 0.1650 0.1950 0.2700 0.0900 0.0900 0.1300 -
P/RPS 6.41 7.09 7.99 10.12 2.92 3.09 4.85 3.33%
  YoY % -9.59% -11.26% -21.05% 246.58% -5.50% -36.29% -
  Horiz. % 132.16% 146.19% 164.74% 208.66% 60.21% 63.71% 100.00%
P/EPS -142.70 -35.71 57.85 8.38 41.56 75.00 20.97 -
  YoY % -299.61% -161.73% 590.33% -79.84% -44.59% 257.65% -
  Horiz. % -680.50% -170.29% 275.87% 39.96% 198.19% 357.65% 100.00%
EY -0.70 -2.80 1.73 11.94 2.41 1.33 4.77 -
  YoY % 75.00% -261.85% -85.51% 395.44% 81.20% -72.12% -
  Horiz. % -14.68% -58.70% 36.27% 250.31% 50.52% 27.88% 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 0.34 0.39 0.43 0.57 0.21 0.22 0.28 2.31%
  YoY % -12.82% -9.30% -24.56% 171.43% -4.55% -21.43% -
  Horiz. % 121.43% 139.29% 153.57% 203.57% 75.00% 78.57% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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