Highlights

[PMCORP] YoY Quarter Result on 2012-12-31 [#4]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     238.01%    YoY -     167.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 17,188 15,659 24,403 27,170 26,399 21,288 21,358 -2.85%
  YoY % 9.76% -35.83% -10.18% 2.92% 24.01% -0.33% -
  Horiz. % 80.48% 73.32% 114.26% 127.21% 123.60% 99.67% 100.00%
PBT -15,506 10,366 -4,761 5,582 2,813 -2,045 -3,901 20.20%
  YoY % -249.59% 317.73% -185.29% 98.44% 237.56% 47.58% -
  Horiz. % 397.49% -265.73% 122.05% -143.09% -72.11% 52.42% 100.00%
Tax -15 -838 98 -397 -801 -187 119 -
  YoY % 98.21% -955.10% 124.69% 50.44% -328.34% -257.14% -
  Horiz. % -12.61% -704.20% 82.35% -333.61% -673.11% -157.14% 100.00%
NP -15,521 9,528 -4,663 5,185 2,012 -2,232 -3,782 20.71%
  YoY % -262.90% 304.33% -189.93% 157.70% 190.14% 40.98% -
  Horiz. % 410.39% -251.93% 123.29% -137.10% -53.20% 59.02% 100.00%
NP to SH -15,521 9,528 -4,663 5,185 1,939 -2,235 -3,837 20.48%
  YoY % -262.90% 304.33% -189.93% 167.41% 186.76% 41.75% -
  Horiz. % 404.51% -248.32% 121.53% -135.13% -50.53% 58.25% 100.00%
Tax Rate - % 8.08 % - % 7.11 % 28.47 % - % - % -
  YoY % 0.00% 0.00% 0.00% -75.03% 0.00% 0.00% -
  Horiz. % 0.00% 28.38% 0.00% 24.97% 100.00% - -
Total Cost 32,709 6,131 29,066 21,985 24,387 23,520 25,140 3.57%
  YoY % 433.50% -78.91% 32.21% -9.85% 3.69% -6.44% -
  Horiz. % 130.11% 24.39% 115.62% 87.45% 97.00% 93.56% 100.00%
Net Worth 302,556 311,943 342,540 315,236 303,988 314,040 322,236 -0.84%
  YoY % -3.01% -8.93% 8.66% 3.70% -3.20% -2.54% -
  Horiz. % 93.89% 96.81% 106.30% 97.83% 94.34% 97.46% 100.00%
Dividend
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 302,556 311,943 342,540 315,236 303,988 314,040 322,236 -0.84%
  YoY % -3.01% -8.93% 8.66% 3.70% -3.20% -2.54% -
  Horiz. % 93.89% 96.81% 106.30% 97.83% 94.34% 97.46% 100.00%
NOSH 708,397 706,714 704,090 708,397 708,597 719,285 710,555 -0.04%
  YoY % 0.24% 0.37% -0.61% -0.03% -1.49% 1.23% -
  Horiz. % 99.70% 99.46% 99.09% 99.70% 99.72% 101.23% 100.00%
Ratio Analysis
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -90.30 % 60.85 % -19.11 % 19.08 % 7.62 % -10.48 % -17.71 % 24.25%
  YoY % -248.40% 418.42% -200.16% 150.39% 172.71% 40.82% -
  Horiz. % 509.88% -343.59% 107.91% -107.74% -43.03% 59.18% 100.00%
ROE -5.13 % 3.05 % -1.36 % 1.64 % 0.64 % -0.71 % -1.19 % 21.50%
  YoY % -268.20% 324.26% -182.93% 156.25% 190.14% 40.34% -
  Horiz. % 431.09% -256.30% 114.29% -137.82% -53.78% 59.66% 100.00%
Per Share
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.43 2.22 3.47 3.84 3.73 2.96 3.01 -2.81%
  YoY % 9.46% -36.02% -9.64% 2.95% 26.01% -1.66% -
  Horiz. % 80.73% 73.75% 115.28% 127.57% 123.92% 98.34% 100.00%
EPS -2.19 1.35 -0.66 0.73 0.27 -0.32 -0.54 20.52%
  YoY % -262.22% 304.55% -190.41% 170.37% 184.38% 40.74% -
  Horiz. % 405.56% -250.00% 122.22% -135.19% -50.00% 59.26% 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 0.4271 0.4414 0.4865 0.4450 0.4290 0.4366 0.4535 -0.80%
  YoY % -3.24% -9.27% 9.33% 3.73% -1.74% -3.73% -
  Horiz. % 94.18% 97.33% 107.28% 98.13% 94.60% 96.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.22 2.02 3.16 3.51 3.41 2.75 2.76 -2.86%
  YoY % 9.90% -36.08% -9.97% 2.93% 24.00% -0.36% -
  Horiz. % 80.43% 73.19% 114.49% 127.17% 123.55% 99.64% 100.00%
EPS -2.01 1.23 -0.60 0.67 0.25 -0.29 -0.50 20.38%
  YoY % -263.41% 305.00% -189.55% 168.00% 186.21% 42.00% -
  Horiz. % 402.00% -246.00% 120.00% -134.00% -50.00% 58.00% 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 0.3912 0.4034 0.4429 0.4076 0.3931 0.4061 0.4167 -0.84%
  YoY % -3.02% -8.92% 8.66% 3.69% -3.20% -2.54% -
  Horiz. % 93.88% 96.81% 106.29% 97.82% 94.34% 97.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1900 0.1650 0.2200 0.1000 0.0900 0.1200 0.1300 -
P/RPS 7.83 7.45 6.35 2.61 2.42 4.05 4.32 8.25%
  YoY % 5.10% 17.32% 143.30% 7.85% -40.25% -6.25% -
  Horiz. % 181.25% 172.45% 146.99% 60.42% 56.02% 93.75% 100.00%
P/EPS -8.67 12.24 -33.22 13.66 32.89 -38.62 -24.07 -12.73%
  YoY % -170.83% 136.85% -343.19% -58.47% 185.16% -60.45% -
  Horiz. % 36.02% -50.85% 138.01% -56.75% -136.64% 160.45% 100.00%
EY -11.53 8.17 -3.01 7.32 3.04 -2.59 -4.15 14.59%
  YoY % -241.13% 371.43% -141.12% 140.79% 217.37% 37.59% -
  Horiz. % 277.83% -196.87% 72.53% -176.39% -73.25% 62.41% 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 0.44 0.37 0.45 0.22 0.21 0.27 0.29 5.71%
  YoY % 18.92% -17.78% 104.55% 4.76% -22.22% -6.90% -
  Horiz. % 151.72% 127.59% 155.17% 75.86% 72.41% 93.10% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/08/17 29/08/16 21/02/14 26/02/13 22/02/12 28/02/11 23/02/10 -
Price 0.1750 0.1550 0.2500 0.0950 0.1000 0.1300 0.1300 -
P/RPS 7.21 7.00 7.21 2.48 2.68 4.39 4.32 7.07%
  YoY % 3.00% -2.91% 190.73% -7.46% -38.95% 1.62% -
  Horiz. % 166.90% 162.04% 166.90% 57.41% 62.04% 101.62% 100.00%
P/EPS -7.99 11.50 -37.75 12.98 36.54 -41.84 -24.07 -13.67%
  YoY % -169.48% 130.46% -390.83% -64.48% 187.33% -73.83% -
  Horiz. % 33.19% -47.78% 156.83% -53.93% -151.81% 173.83% 100.00%
EY -12.52 8.70 -2.65 7.70 2.74 -2.39 -4.15 15.86%
  YoY % -243.91% 428.30% -134.42% 181.02% 214.64% 42.41% -
  Horiz. % 301.69% -209.64% 63.86% -185.54% -66.02% 57.59% 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 0.41 0.35 0.51 0.21 0.23 0.30 0.29 4.72%
  YoY % 17.14% -31.37% 142.86% -8.70% -23.33% 3.45% -
  Horiz. % 141.38% 120.69% 175.86% 72.41% 79.31% 103.45% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

617  388  603  810 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 1.00+0.155 
 YONGTAI 0.23+0.06 
 KANGER 0.18+0.01 
 TRIVE 0.0150.00 
 TOPBLDS 0.105+0.02 
 SAPNRG 0.1150.00 
 MTRONIC 0.120.00 
 KNM 0.21+0.005 
 AT 0.185-0.01 
 FOCUS-WD 0.05+0.045 

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