Highlights

[PMCORP] YoY Quarter Result on 2018-09-30 [#1]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 23-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     274.36%    YoY -     17,772.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Revenue 13,046 15,592 19,945 18,428 18,264 16,792 17,193 -4.15%
  YoY % -16.33% -21.83% 8.23% 0.90% 8.77% -2.33% -
  Horiz. % 75.88% 90.69% 116.01% 107.18% 106.23% 97.67% 100.00%
PBT 6,762 -1,047 5,474 48 1,508 5,855 1,937 21.18%
  YoY % 745.85% -119.13% 11,304.17% -96.82% -74.24% 202.27% -
  Horiz. % 349.10% -54.05% 282.60% 2.48% 77.85% 302.27% 100.00%
Tax -60 -24 -349 -77 -190 -467 -256 -19.99%
  YoY % -150.00% 93.12% -353.25% 59.47% 59.31% -82.42% -
  Horiz. % 23.44% 9.38% 136.33% 30.08% 74.22% 182.42% 100.00%
NP 6,702 -1,071 5,125 -29 1,318 5,388 1,681 23.68%
  YoY % 725.77% -120.90% 17,772.41% -102.20% -75.54% 220.52% -
  Horiz. % 398.69% -63.71% 304.88% -1.73% 78.41% 320.52% 100.00%
NP to SH 6,702 -1,071 5,125 -29 1,318 5,388 1,681 23.68%
  YoY % 725.77% -120.90% 17,772.41% -102.20% -75.54% 220.52% -
  Horiz. % 398.69% -63.71% 304.88% -1.73% 78.41% 320.52% 100.00%
Tax Rate 0.89 % - % 6.38 % 160.42 % 12.60 % 7.98 % 13.22 % -33.94%
  YoY % 0.00% 0.00% -96.02% 1,173.17% 57.89% -39.64% -
  Horiz. % 6.73% 0.00% 48.26% 1,213.46% 95.31% 60.36% 100.00%
Total Cost 6,344 16,663 14,820 18,457 16,946 11,404 15,512 -12.84%
  YoY % -61.93% 12.44% -19.71% 8.92% 48.60% -26.48% -
  Horiz. % 40.90% 107.42% 95.54% 118.99% 109.24% 73.52% 100.00%
Net Worth 285,058 282,721 299,581 301,493 319,557 358,944 345,839 -2.93%
  YoY % 0.83% -5.63% -0.63% -5.65% -10.97% 3.79% -
  Horiz. % 82.43% 81.75% 86.62% 87.18% 92.40% 103.79% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Div - 3,541 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Net Worth 285,058 282,721 299,581 301,493 319,557 358,944 345,839 -2.93%
  YoY % 0.83% -5.63% -0.63% -5.65% -10.97% 3.79% -
  Horiz. % 82.43% 81.75% 86.62% 87.18% 92.40% 103.79% 100.00%
NOSH 708,397 708,397 708,397 708,397 708,397 708,397 708,397 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
NP Margin 51.37 % -6.87 % 25.70 % -0.16 % 7.22 % 32.09 % 9.78 % 29.04%
  YoY % 847.74% -126.73% 16,162.50% -102.22% -77.50% 228.12% -
  Horiz. % 525.26% -70.25% 262.78% -1.64% 73.82% 328.12% 100.00%
ROE 2.35 % -0.38 % 1.71 % -0.01 % 0.41 % 1.50 % 0.49 % 27.24%
  YoY % 718.42% -122.22% 17,200.00% -102.44% -72.67% 206.12% -
  Horiz. % 479.59% -77.55% 348.98% -2.04% 83.67% 306.12% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 1.84 2.20 2.82 2.60 2.58 2.37 2.43 -4.18%
  YoY % -16.36% -21.99% 8.46% 0.78% 8.86% -2.47% -
  Horiz. % 75.72% 90.53% 116.05% 107.00% 106.17% 97.53% 100.00%
EPS 0.95 -0.15 0.72 0.00 0.19 0.76 0.24 23.55%
  YoY % 733.33% -120.83% 0.00% 0.00% -75.00% 216.67% -
  Horiz. % 395.83% -62.50% 300.00% 0.00% 79.17% 316.67% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4024 0.3991 0.4229 0.4256 0.4511 0.5067 0.4882 -2.93%
  YoY % 0.83% -5.63% -0.63% -5.65% -10.97% 3.79% -
  Horiz. % 82.43% 81.75% 86.62% 87.18% 92.40% 103.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 1.69 2.02 2.58 2.38 2.36 2.17 2.22 -4.11%
  YoY % -16.34% -21.71% 8.40% 0.85% 8.76% -2.25% -
  Horiz. % 76.13% 90.99% 116.22% 107.21% 106.31% 97.75% 100.00%
EPS 0.87 -0.14 0.66 0.00 0.17 0.70 0.22 23.53%
  YoY % 721.43% -121.21% 0.00% 0.00% -75.71% 218.18% -
  Horiz. % 395.45% -63.64% 300.00% 0.00% 77.27% 318.18% 100.00%
DPS 0.00 0.46 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3686 0.3656 0.3874 0.3899 0.4132 0.4641 0.4472 -2.93%
  YoY % 0.82% -5.63% -0.64% -5.64% -10.97% 3.78% -
  Horiz. % 82.42% 81.75% 86.63% 87.19% 92.40% 103.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 -
Price 0.1300 0.1300 0.1500 0.1750 0.1650 0.1950 0.2150 -
P/RPS 7.06 5.91 5.33 6.73 6.40 8.23 8.86 -3.43%
  YoY % 19.46% 10.88% -20.80% 5.16% -22.24% -7.11% -
  Horiz. % 79.68% 66.70% 60.16% 75.96% 72.23% 92.89% 100.00%
P/EPS 13.74 -85.99 20.73 -4,274.81 88.68 25.64 90.60 -25.16%
  YoY % 115.98% -514.81% 100.48% -4,920.49% 245.87% -71.70% -
  Horiz. % 15.17% -94.91% 22.88% -4,718.33% 97.88% 28.30% 100.00%
EY 7.28 -1.16 4.82 -0.02 1.13 3.90 1.10 33.70%
  YoY % 727.59% -124.07% 24,200.00% -101.77% -71.03% 254.55% -
  Horiz. % 661.82% -105.45% 438.18% -1.82% 102.73% 354.55% 100.00%
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.32 0.33 0.35 0.41 0.37 0.38 0.44 -4.78%
  YoY % -3.03% -5.71% -14.63% 10.81% -2.63% -13.64% -
  Horiz. % 72.73% 75.00% 79.55% 93.18% 84.09% 86.36% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 24/11/20 22/11/19 23/11/18 21/11/17 25/11/16 19/11/15 26/05/14 -
Price 0.1300 0.1350 0.1550 0.1750 0.1700 0.2050 0.2250 -
P/RPS 7.06 6.13 5.51 6.73 6.59 8.65 9.27 -4.10%
  YoY % 15.17% 11.25% -18.13% 2.12% -23.82% -6.69% -
  Horiz. % 76.16% 66.13% 59.44% 72.60% 71.09% 93.31% 100.00%
P/EPS 13.74 -89.29 21.42 -4,274.81 91.37 26.95 94.82 -25.69%
  YoY % 115.39% -516.85% 100.50% -4,778.57% 239.04% -71.58% -
  Horiz. % 14.49% -94.17% 22.59% -4,508.34% 96.36% 28.42% 100.00%
EY 7.28 -1.12 4.67 -0.02 1.09 3.71 1.05 34.66%
  YoY % 750.00% -123.98% 23,450.00% -101.83% -70.62% 253.33% -
  Horiz. % 693.33% -106.67% 444.76% -1.90% 103.81% 353.33% 100.00%
DY 0.00 3.70 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.32 0.34 0.37 0.41 0.38 0.40 0.46 -5.42%
  YoY % -5.88% -8.11% -9.76% 7.89% -5.00% -13.04% -
  Horiz. % 69.57% 73.91% 80.43% 89.13% 82.61% 86.96% 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.
 


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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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