Highlights

[PMCORP] YoY Quarter Result on 2010-12-31 [#4]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -150.52%    YoY -     41.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 24,403 27,170 26,399 21,288 21,358 25,523 38,591 -7.35%
  YoY % -10.18% 2.92% 24.01% -0.33% -16.32% -33.86% -
  Horiz. % 63.23% 70.41% 68.41% 55.16% 55.34% 66.14% 100.00%
PBT -4,761 5,582 2,813 -2,045 -3,901 -19,050 16,812 -
  YoY % -185.29% 98.44% 237.56% 47.58% 79.52% -213.31% -
  Horiz. % -28.32% 33.20% 16.73% -12.16% -23.20% -113.31% 100.00%
Tax 98 -397 -801 -187 119 -428 -435 -
  YoY % 124.69% 50.44% -328.34% -257.14% 127.80% 1.61% -
  Horiz. % -22.53% 91.26% 184.14% 42.99% -27.36% 98.39% 100.00%
NP -4,663 5,185 2,012 -2,232 -3,782 -19,478 16,377 -
  YoY % -189.93% 157.70% 190.14% 40.98% 80.58% -218.94% -
  Horiz. % -28.47% 31.66% 12.29% -13.63% -23.09% -118.94% 100.00%
NP to SH -4,663 5,185 1,939 -2,235 -3,837 -20,410 16,225 -
  YoY % -189.93% 167.41% 186.76% 41.75% 81.20% -225.79% -
  Horiz. % -28.74% 31.96% 11.95% -13.78% -23.65% -125.79% 100.00%
Tax Rate - % 7.11 % 28.47 % - % - % - % 2.59 % -
  YoY % 0.00% -75.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 274.52% 1,099.23% 0.00% 0.00% 0.00% 100.00%
Total Cost 29,066 21,985 24,387 23,520 25,140 45,001 22,214 4.58%
  YoY % 32.21% -9.85% 3.69% -6.44% -44.13% 102.58% -
  Horiz. % 130.85% 98.97% 109.78% 105.88% 113.17% 202.58% 100.00%
Net Worth 342,540 315,236 303,988 314,040 322,236 323,784 358,593 -0.76%
  YoY % 8.66% 3.70% -3.20% -2.54% -0.48% -9.71% -
  Horiz. % 95.52% 87.91% 84.77% 87.58% 89.86% 90.29% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 342,540 315,236 303,988 314,040 322,236 323,784 358,593 -0.76%
  YoY % 8.66% 3.70% -3.20% -2.54% -0.48% -9.71% -
  Horiz. % 95.52% 87.91% 84.77% 87.58% 89.86% 90.29% 100.00%
NOSH 704,090 708,397 708,597 719,285 710,555 709,742 714,757 -0.25%
  YoY % -0.61% -0.03% -1.49% 1.23% 0.11% -0.70% -
  Horiz. % 98.51% 99.11% 99.14% 100.63% 99.41% 99.30% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -19.11 % 19.08 % 7.62 % -10.48 % -17.71 % -76.32 % 42.44 % -
  YoY % -200.16% 150.39% 172.71% 40.82% 76.80% -279.83% -
  Horiz. % -45.03% 44.96% 17.95% -24.69% -41.73% -179.83% 100.00%
ROE -1.36 % 1.64 % 0.64 % -0.71 % -1.19 % -6.30 % 4.52 % -
  YoY % -182.93% 156.25% 190.14% 40.34% 81.11% -239.38% -
  Horiz. % -30.09% 36.28% 14.16% -15.71% -26.33% -139.38% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.47 3.84 3.73 2.96 3.01 3.60 5.40 -7.10%
  YoY % -9.64% 2.95% 26.01% -1.66% -16.39% -33.33% -
  Horiz. % 64.26% 71.11% 69.07% 54.81% 55.74% 66.67% 100.00%
EPS -0.66 0.73 0.27 -0.32 -0.54 -2.88 2.27 -
  YoY % -190.41% 170.37% 184.38% 40.74% 81.25% -226.87% -
  Horiz. % -29.07% 32.16% 11.89% -14.10% -23.79% -126.87% 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 0.4865 0.4450 0.4290 0.4366 0.4535 0.4562 0.5017 -0.51%
  YoY % 9.33% 3.73% -1.74% -3.73% -0.59% -9.07% -
  Horiz. % 96.97% 88.70% 85.51% 87.02% 90.39% 90.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.16 3.51 3.41 2.75 2.76 3.30 4.99 -7.33%
  YoY % -9.97% 2.93% 24.00% -0.36% -16.36% -33.87% -
  Horiz. % 63.33% 70.34% 68.34% 55.11% 55.31% 66.13% 100.00%
EPS -0.60 0.67 0.25 -0.29 -0.50 -2.64 2.10 -
  YoY % -189.55% 168.00% 186.21% 42.00% 81.06% -225.71% -
  Horiz. % -28.57% 31.90% 11.90% -13.81% -23.81% -125.71% 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 0.4429 0.4076 0.3931 0.4061 0.4167 0.4187 0.4637 -0.76%
  YoY % 8.66% 3.69% -3.20% -2.54% -0.48% -9.70% -
  Horiz. % 95.51% 87.90% 84.77% 87.58% 89.86% 90.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.2200 0.1000 0.0900 0.1200 0.1300 0.1000 0.2300 -
P/RPS 6.35 2.61 2.42 4.05 4.32 2.78 4.26 6.87%
  YoY % 143.30% 7.85% -40.25% -6.25% 55.40% -34.74% -
  Horiz. % 149.06% 61.27% 56.81% 95.07% 101.41% 65.26% 100.00%
P/EPS -33.22 13.66 32.89 -38.62 -24.07 -3.48 10.13 -
  YoY % -343.19% -58.47% 185.16% -60.45% -591.67% -134.35% -
  Horiz. % -327.94% 134.85% 324.68% -381.24% -237.61% -34.35% 100.00%
EY -3.01 7.32 3.04 -2.59 -4.15 -28.76 9.87 -
  YoY % -141.12% 140.79% 217.37% 37.59% 85.57% -391.39% -
  Horiz. % -30.50% 74.16% 30.80% -26.24% -42.05% -291.39% 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 0.45 0.22 0.21 0.27 0.29 0.22 0.46 -0.37%
  YoY % 104.55% 4.76% -22.22% -6.90% 31.82% -52.17% -
  Horiz. % 97.83% 47.83% 45.65% 58.70% 63.04% 47.83% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 26/02/13 22/02/12 28/02/11 23/02/10 26/02/09 27/02/08 -
Price 0.2500 0.0950 0.1000 0.1300 0.1300 0.1000 0.1900 -
P/RPS 7.21 2.48 2.68 4.39 4.32 2.78 3.52 12.68%
  YoY % 190.73% -7.46% -38.95% 1.62% 55.40% -21.02% -
  Horiz. % 204.83% 70.45% 76.14% 124.72% 122.73% 78.98% 100.00%
P/EPS -37.75 12.98 36.54 -41.84 -24.07 -3.48 8.37 -
  YoY % -390.83% -64.48% 187.33% -73.83% -591.67% -141.58% -
  Horiz. % -451.02% 155.08% 436.56% -499.88% -287.57% -41.58% 100.00%
EY -2.65 7.70 2.74 -2.39 -4.15 -28.76 11.95 -
  YoY % -134.42% 181.02% 214.64% 42.41% 85.57% -340.67% -
  Horiz. % -22.18% 64.44% 22.93% -20.00% -34.73% -240.67% 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 0.51 0.21 0.23 0.30 0.29 0.22 0.38 5.02%
  YoY % 142.86% -8.70% -23.33% 3.45% 31.82% -42.11% -
  Horiz. % 134.21% 55.26% 60.53% 78.95% 76.32% 57.89% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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