Highlights

[PMCORP] YoY Quarter Result on 2013-03-31 [#1]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -91.84%    YoY -     -28.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 18,264 16,792 17,193 19,614 18,820 16,853 21,739 -2.64%
  YoY % 8.77% -2.33% -12.34% 4.22% 11.67% -22.48% -
  Horiz. % 84.01% 77.24% 79.09% 90.22% 86.57% 77.52% 100.00%
PBT 1,508 5,855 1,937 741 703 -147 -2,996 -
  YoY % -74.24% 202.27% 161.40% 5.41% 578.23% 95.09% -
  Horiz. % -50.33% -195.43% -64.65% -24.73% -23.46% 4.91% 100.00%
Tax -190 -467 -256 -318 -110 203 -408 -11.08%
  YoY % 59.31% -82.42% 19.50% -189.09% -154.19% 149.75% -
  Horiz. % 46.57% 114.46% 62.75% 77.94% 26.96% -49.75% 100.00%
NP 1,318 5,388 1,681 423 593 56 -3,404 -
  YoY % -75.54% 220.52% 297.40% -28.67% 958.93% 101.65% -
  Horiz. % -38.72% -158.28% -49.38% -12.43% -17.42% -1.65% 100.00%
NP to SH 1,318 5,388 1,681 423 593 63 -3,597 -
  YoY % -75.54% 220.52% 297.40% -28.67% 841.27% 101.75% -
  Horiz. % -36.64% -149.79% -46.73% -11.76% -16.49% -1.75% 100.00%
Tax Rate 12.60 % 7.98 % 13.22 % 42.91 % 15.65 % - % - % -
  YoY % 57.89% -39.64% -69.19% 174.19% 0.00% 0.00% -
  Horiz. % 80.51% 50.99% 84.47% 274.19% 100.00% - -
Total Cost 16,946 11,404 15,512 19,191 18,227 16,797 25,143 -5.88%
  YoY % 48.60% -26.48% -19.17% 5.29% 8.51% -33.19% -
  Horiz. % 67.40% 45.36% 61.70% 76.33% 72.49% 66.81% 100.00%
Net Worth 319,557 358,944 345,839 311,765 309,215 275,310 326,339 -0.32%
  YoY % -10.97% 3.79% 10.93% 0.82% 12.32% -15.64% -
  Horiz. % 97.92% 109.99% 105.98% 95.53% 94.75% 84.36% 100.00%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 319,557 358,944 345,839 311,765 309,215 275,310 326,339 -0.32%
  YoY % -10.97% 3.79% 10.93% 0.82% 12.32% -15.64% -
  Horiz. % 97.92% 109.99% 105.98% 95.53% 94.75% 84.36% 100.00%
NOSH 708,397 708,397 708,397 708,397 708,397 630,000 705,294 0.07%
  YoY % 0.00% 0.00% 0.00% 0.00% 12.44% -10.68% -
  Horiz. % 100.44% 100.44% 100.44% 100.44% 100.44% 89.32% 100.00%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.22 % 32.09 % 9.78 % 2.16 % 3.15 % 0.33 % -15.66 % -
  YoY % -77.50% 228.12% 352.78% -31.43% 854.55% 102.11% -
  Horiz. % -46.10% -204.92% -62.45% -13.79% -20.11% -2.11% 100.00%
ROE 0.41 % 1.50 % 0.49 % 0.14 % 0.19 % 0.02 % -1.10 % -
  YoY % -72.67% 206.12% 250.00% -26.32% 850.00% 101.82% -
  Horiz. % -37.27% -136.36% -44.55% -12.73% -17.27% -1.82% 100.00%
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.58 2.37 2.43 2.77 2.66 2.68 3.08 -2.69%
  YoY % 8.86% -2.47% -12.27% 4.14% -0.75% -12.99% -
  Horiz. % 83.77% 76.95% 78.90% 89.94% 86.36% 87.01% 100.00%
EPS 0.19 0.76 0.24 0.06 0.08 0.01 -0.51 -
  YoY % -75.00% 216.67% 300.00% -25.00% 700.00% 101.96% -
  Horiz. % -37.25% -149.02% -47.06% -11.76% -15.69% -1.96% 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 0.4511 0.5067 0.4882 0.4401 0.4365 0.4370 0.4627 -0.39%
  YoY % -10.97% 3.79% 10.93% 0.82% -0.11% -5.55% -
  Horiz. % 97.49% 109.51% 105.51% 95.12% 94.34% 94.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.36 2.17 2.22 2.54 2.43 2.18 2.81 -2.65%
  YoY % 8.76% -2.25% -12.60% 4.53% 11.47% -22.42% -
  Horiz. % 83.99% 77.22% 79.00% 90.39% 86.48% 77.58% 100.00%
EPS 0.17 0.70 0.22 0.05 0.08 0.01 -0.47 -
  YoY % -75.71% 218.18% 340.00% -37.50% 700.00% 102.13% -
  Horiz. % -36.17% -148.94% -46.81% -10.64% -17.02% -2.13% 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 0.4132 0.4641 0.4472 0.4031 0.3998 0.3560 0.4220 -0.32%
  YoY % -10.97% 3.78% 10.94% 0.83% 12.30% -15.64% -
  Horiz. % 97.91% 109.98% 105.97% 95.52% 94.74% 84.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.1650 0.1950 0.2150 0.1000 0.0900 0.1200 0.1400 -
P/RPS 6.40 8.23 8.86 3.61 3.39 4.49 4.54 5.42%
  YoY % -22.24% -7.11% 145.43% 6.49% -24.50% -1.10% -
  Horiz. % 140.97% 181.28% 195.15% 79.52% 74.67% 98.90% 100.00%
P/EPS 88.68 25.64 90.60 167.47 107.51 1,200.00 -27.45 -
  YoY % 245.87% -71.70% -45.90% 55.77% -91.04% 4,471.58% -
  Horiz. % -323.06% -93.41% -330.05% -610.09% -391.66% -4,371.58% 100.00%
EY 1.13 3.90 1.10 0.60 0.93 0.08 -3.64 -
  YoY % -71.03% 254.55% 83.33% -35.48% 1,062.50% 102.20% -
  Horiz. % -31.04% -107.14% -30.22% -16.48% -25.55% -2.20% 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 0.37 0.38 0.44 0.23 0.21 0.27 0.30 3.28%
  YoY % -2.63% -13.64% 91.30% 9.52% -22.22% -10.00% -
  Horiz. % 123.33% 126.67% 146.67% 76.67% 70.00% 90.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/11/16 19/11/15 26/05/14 27/05/13 28/05/12 24/05/11 25/05/10 -
Price 0.1700 0.2050 0.2250 0.1700 0.0900 0.1200 0.1200 -
P/RPS 6.59 8.65 9.27 6.14 3.39 4.49 3.89 8.44%
  YoY % -23.82% -6.69% 50.98% 81.12% -24.50% 15.42% -
  Horiz. % 169.41% 222.37% 238.30% 157.84% 87.15% 115.42% 100.00%
P/EPS 91.37 26.95 94.82 284.70 107.51 1,200.00 -23.53 -
  YoY % 239.04% -71.58% -66.69% 164.81% -91.04% 5,199.87% -
  Horiz. % -388.31% -114.53% -402.97% -1,209.94% -456.91% -5,099.87% 100.00%
EY 1.09 3.71 1.05 0.35 0.93 0.08 -4.25 -
  YoY % -70.62% 253.33% 200.00% -62.37% 1,062.50% 101.88% -
  Horiz. % -25.65% -87.29% -24.71% -8.24% -21.88% -1.88% 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 0.38 0.40 0.46 0.39 0.21 0.27 0.26 6.01%
  YoY % -5.00% -13.04% 17.95% 85.71% -22.22% 3.85% -
  Horiz. % 146.15% 153.85% 176.92% 150.00% 80.77% 103.85% 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
 
 

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