Highlights

[PMCORP] YoY TTM Result on 2018-06-30 [#4]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     84.29%    YoY -     74.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Revenue 55,271 71,829 73,751 74,212 74,299 80,793 85,611 -5.67%
  YoY % -23.05% -2.61% -0.62% -0.12% -8.04% -5.63% -
  Horiz. % 64.56% 83.90% 86.15% 86.69% 86.79% 94.37% 100.00%
PBT -8,445 -4,450 -3,666 -12,084 14,563 19,111 8,685 -
  YoY % -89.78% -21.39% 69.66% -182.98% -23.80% 120.05% -
  Horiz. % -97.24% -51.24% -42.21% -139.14% 167.68% 220.05% 100.00%
Tax 542 -1,065 518 -326 -2,011 -506 -687 -
  YoY % 150.89% -305.60% 258.90% 83.79% -297.43% 26.35% -
  Horiz. % -78.89% 155.02% -75.40% 47.45% 292.72% 73.65% 100.00%
NP -7,903 -5,515 -3,148 -12,410 12,552 18,605 7,998 -
  YoY % -43.30% -75.19% 74.63% -198.87% -32.53% 132.62% -
  Horiz. % -98.81% -68.95% -39.36% -155.16% 156.94% 232.62% 100.00%
NP to SH -7,903 -5,515 -3,148 -12,410 12,552 18,605 7,998 -
  YoY % -43.30% -75.19% 74.63% -198.87% -32.53% 132.62% -
  Horiz. % -98.81% -68.95% -39.36% -155.16% 156.94% 232.62% 100.00%
Tax Rate - % - % - % - % 13.81 % 2.65 % 7.91 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 421.13% -66.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 174.59% 33.50% 100.00%
Total Cost 63,174 77,344 76,899 86,622 61,747 62,188 77,613 -2.71%
  YoY % -18.32% 0.58% -11.22% 40.29% -0.71% -19.87% -
  Horiz. % 81.40% 99.65% 99.08% 111.61% 79.56% 80.13% 100.00%
Net Worth 282,083 285,554 297,385 302,556 311,943 342,540 315,236 -1.47%
  YoY % -1.22% -3.98% -1.71% -3.01% -8.93% 8.66% -
  Horiz. % 89.48% 90.58% 94.34% 95.98% 98.96% 108.66% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Div 3,541 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Net Worth 282,083 285,554 297,385 302,556 311,943 342,540 315,236 -1.47%
  YoY % -1.22% -3.98% -1.71% -3.01% -8.93% 8.66% -
  Horiz. % 89.48% 90.58% 94.34% 95.98% 98.96% 108.66% 100.00%
NOSH 708,397 708,397 708,397 708,397 706,714 704,090 708,397 -
  YoY % 0.00% 0.00% 0.00% 0.24% 0.37% -0.61% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.76% 99.39% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
NP Margin -14.30 % -7.68 % -4.27 % -16.72 % 16.89 % 23.03 % 9.34 % -
  YoY % -86.20% -79.86% 74.46% -198.99% -26.66% 146.57% -
  Horiz. % -153.10% -82.23% -45.72% -179.01% 180.84% 246.57% 100.00%
ROE -2.80 % -1.93 % -1.06 % -4.10 % 4.02 % 5.43 % 2.54 % -
  YoY % -45.08% -82.08% 74.15% -201.99% -25.97% 113.78% -
  Horiz. % -110.24% -75.98% -41.73% -161.42% 158.27% 213.78% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
RPS 7.80 10.14 10.41 10.48 10.51 11.47 12.09 -5.67%
  YoY % -23.08% -2.59% -0.67% -0.29% -8.37% -5.13% -
  Horiz. % 64.52% 83.87% 86.10% 86.68% 86.93% 94.87% 100.00%
EPS -1.12 -0.78 -0.44 -1.75 1.78 2.64 1.13 -
  YoY % -43.59% -77.27% 74.86% -198.31% -32.58% 133.63% -
  Horiz. % -99.12% -69.03% -38.94% -154.87% 157.52% 233.63% 100.00%
DPS 0.50 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. % 100.00% - - - - - -
NAPS 0.3982 0.4031 0.4198 0.4271 0.4414 0.4865 0.4450 -1.47%
  YoY % -1.22% -3.98% -1.71% -3.24% -9.27% 9.33% -
  Horiz. % 89.48% 90.58% 94.34% 95.98% 99.19% 109.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
RPS 7.15 9.29 9.54 9.60 9.61 10.45 11.07 -5.66%
  YoY % -23.04% -2.62% -0.63% -0.10% -8.04% -5.60% -
  Horiz. % 64.59% 83.92% 86.18% 86.72% 86.81% 94.40% 100.00%
EPS -1.02 -0.71 -0.41 -1.60 1.62 2.41 1.03 -
  YoY % -43.66% -73.17% 74.38% -198.77% -32.78% 133.98% -
  Horiz. % -99.03% -68.93% -39.81% -155.34% 157.28% 233.98% 100.00%
DPS 0.46 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. % 100.00% - - - - - -
NAPS 0.3648 0.3692 0.3845 0.3912 0.4034 0.4429 0.4076 -1.47%
  YoY % -1.19% -3.98% -1.71% -3.02% -8.92% 8.66% -
  Horiz. % 89.50% 90.58% 94.33% 95.98% 98.97% 108.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/12/13 31/12/12 -
Price 0.1250 0.1400 0.1500 0.1900 0.1650 0.2200 0.1000 -
P/RPS 1.60 1.38 1.44 1.81 1.57 1.92 0.83 9.14%
  YoY % 15.94% -4.17% -20.44% 15.29% -18.23% 131.33% -
  Horiz. % 192.77% 166.27% 173.49% 218.07% 189.16% 231.33% 100.00%
P/EPS -11.20 -17.98 -33.75 -10.85 9.29 8.33 8.86 -
  YoY % 37.71% 46.73% -211.06% -216.79% 11.52% -5.98% -
  Horiz. % -126.41% -202.93% -380.93% -122.46% 104.85% 94.02% 100.00%
EY -8.92 -5.56 -2.96 -9.22 10.76 12.01 11.29 -
  YoY % -60.43% -87.84% 67.90% -185.69% -10.41% 6.38% -
  Horiz. % -79.01% -49.25% -26.22% -81.67% 95.31% 106.38% 100.00%
DY 4.00 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. % 100.00% - - - - - -
P/NAPS 0.31 0.35 0.36 0.44 0.37 0.45 0.22 4.68%
  YoY % -11.43% -2.78% -18.18% 18.92% -17.78% 104.55% -
  Horiz. % 140.91% 159.09% 163.64% 200.00% 168.18% 204.55% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Date 28/08/20 29/08/19 29/08/18 29/08/17 29/08/16 21/02/14 26/02/13 -
Price 0.1500 0.1300 0.1550 0.1750 0.1550 0.2500 0.0950 -
P/RPS 1.92 1.28 1.49 1.67 1.47 2.18 0.79 12.57%
  YoY % 50.00% -14.09% -10.78% 13.61% -32.57% 175.95% -
  Horiz. % 243.04% 162.03% 188.61% 211.39% 186.08% 275.95% 100.00%
P/EPS -13.45 -16.70 -34.88 -9.99 8.73 9.46 8.41 -
  YoY % 19.46% 52.12% -249.15% -214.43% -7.72% 12.49% -
  Horiz. % -159.93% -198.57% -414.74% -118.79% 103.80% 112.49% 100.00%
EY -7.44 -5.99 -2.87 -10.01 11.46 10.57 11.88 -
  YoY % -24.21% -108.71% 71.33% -187.35% 8.42% -11.03% -
  Horiz. % -62.63% -50.42% -24.16% -84.26% 96.46% 88.97% 100.00%
DY 3.33 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. % 100.00% - - - - - -
P/NAPS 0.38 0.32 0.37 0.41 0.35 0.51 0.21 8.23%
  YoY % 18.75% -13.51% -9.76% 17.14% -31.37% 142.86% -
  Horiz. % 180.95% 152.38% 176.19% 195.24% 166.67% 242.86% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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