First Time Loading...

Pan-United Corporation Ltd
SGX:P52

Watchlist Manager
Pan-United Corporation Ltd Logo
Pan-United Corporation Ltd
SGX:P52
Watchlist
Price: 0.435 SGD Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

774.1m
+7%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+91%
5 Years
-10%
7 Years
+26%
10 Years
+6%
46.4m
+38%
Operating Income
Growth Rates:
1 Year
+51%
3 Years
+1 852%
5 Years
+305%
7 Years
+266%
10 Years
-31%
36.3m
+41%
Net Income
Growth Rates:
1 Year
+56%
3 Years
+3 405%
5 Years
+422%
7 Years
+163%
10 Years
-19%

Earnings Waterfall
Pan-United Corporation Ltd

Revenue
774.1m SGD
Cost of Revenue
-613.1m SGD
Gross Profit
161m SGD
Operating Expenses
-114.6m SGD
Operating Income
46.4m SGD
Other Expenses
-10.1m SGD
Net Income
36.3m SGD

Income Statement
Pan-United Corporation Ltd

Rotate your device to view
Income Statement
Currency: SGD
Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
513
N/A
573
+12%
626
+9%
674
+8%
715
+6%
720
+1%
728
+1%
728
0%
727
0%
738
+2%
737
0%
749
+2%
763
+2%
792
+4%
812
+2%
825
+2%
804
-3%
775
-4%
743
-4%
707
-5%
612
-13%
564
-8%
529
-6%
502
-5%
629
+25%
641
+2%
719
+12%
793
+10%
864
+9%
845
-2%
837
-1%
810
-3%
768
-5%
552
-28%
405
-27%
491
+21%
586
+19%
646
+10%
703
+9%
725
+3%
774
+7%
Gross Profit
Cost of Revenue
(380)
(431)
(476)
(515)
(551)
(552)
(558)
(556)
(557)
(569)
(567)
(579)
(593)
(620)
(641)
(656)
(669)
(621)
(591)
(557)
(513)
(481)
(466)
(455)
(532)
(585)
(658)
(727)
(755)
(742)
(732)
(705)
(635)
(452)
(320)
(384)
(478)
(531)
(571)
(592)
(613)
Gross Profit
132
N/A
142
+7%
150
+5%
159
+6%
165
+4%
168
+2%
170
+1%
171
+1%
170
-1%
169
-1%
170
+1%
170
N/A
170
+0%
172
+1%
170
-1%
169
-1%
135
-20%
154
+14%
152
-1%
151
-1%
99
-34%
83
-16%
63
-24%
47
-26%
98
+110%
56
-43%
61
+10%
65
+6%
108
+66%
104
-4%
105
+2%
106
+0%
133
+26%
100
-25%
85
-15%
107
+26%
108
+0%
116
+7%
133
+15%
133
+0%
161
+21%
Operating Income
Operating Expenses
(80)
(89)
(91)
(95)
(96)
(98)
(104)
(105)
(103)
(104)
(103)
(106)
(117)
(121)
(123)
(125)
(88)
(107)
(105)
(101)
(86)
(80)
(72)
(69)
(89)
(70)
(76)
(77)
(97)
(88)
(82)
(78)
(102)
(81)
(82)
(95)
(83)
(86)
(102)
(99)
(115)
Selling, General & Administrative
(29)
(30)
(32)
(35)
(34)
(36)
(36)
(35)
(34)
(35)
(35)
(36)
(52)
(39)
(40)
(41)
(52)
(37)
(36)
(37)
(75)
(36)
(34)
(32)
(73)
(33)
(36)
(36)
(37)
(38)
(40)
(41)
(68)
(35)
(52)
(41)
(57)
(46)
(67)
(53)
(70)
Depreciation & Amortization
(21)
(22)
(21)
(21)
(21)
(20)
(21)
(20)
(19)
(20)
(20)
(22)
(25)
(27)
(28)
(29)
0
(22)
(20)
(19)
(13)
(15)
(13)
(10)
(14)
(11)
(13)
(13)
(18)
0
0
0
(24)
(18)
(24)
(24)
(21)
(20)
(22)
(21)
(23)
Other Operating Expenses
(30)
(38)
(38)
(38)
(41)
(42)
(48)
(50)
(49)
(49)
(47)
(48)
(38)
(56)
(55)
(56)
(36)
(48)
(48)
(45)
1
(29)
(26)
(26)
(1)
(25)
(28)
(27)
(42)
(50)
(42)
(37)
(10)
(28)
(7)
(30)
(5)
(20)
(13)
(25)
(22)
Operating Income
53
N/A
53
+1%
59
+11%
64
+9%
69
+7%
70
+2%
66
-5%
67
+1%
68
+1%
65
-4%
67
+3%
64
-5%
53
-17%
51
-4%
47
-7%
44
-6%
47
+8%
48
+1%
47
-1%
50
+5%
13
-74%
3
-79%
(9)
N/A
(22)
-156%
9
N/A
(14)
N/A
(15)
-4%
(12)
+21%
11
N/A
16
+36%
23
+49%
27
+17%
31
+13%
19
-40%
2
-87%
12
+412%
25
+105%
30
+20%
31
+3%
34
+10%
46
+38%
Pre-Tax Income
Interest Income Expense
(3)
1
(1)
(2)
(3)
(3)
(3)
(3)
(3)
(4)
(6)
(9)
(8)
(13)
(13)
(12)
(10)
(11)
(11)
(10)
(1)
0
2
5
0
3
4
3
(2)
(3)
(4)
(5)
(3)
(4)
(2)
(1)
3
6
4
2
(1)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
0
0
0
0
(1)
0
2
(0)
(4)
(2)
(1)
(1)
(0)
Total Other Income
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
(2)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(0)
(1)
(2)
(0)
(0)
(0)
0
0
(0)
0
0
0
(0)
0
(0)
0
(0)
0
(0)
0
0
Pre-Tax Income
49
N/A
53
+8%
58
+9%
62
+7%
65
+5%
67
+2%
63
-5%
64
+0%
65
+1%
61
-5%
61
-1%
55
-9%
44
-21%
38
-13%
34
-10%
32
-7%
36
+16%
36
0%
37
+1%
40
+8%
10
-75%
3
-74%
(7)
N/A
(18)
-169%
8
N/A
(11)
N/A
(11)
-3%
(9)
+24%
9
N/A
12
+36%
19
+58%
22
+17%
26
+16%
15
-44%
2
-88%
11
+540%
24
+116%
33
+38%
34
+2%
35
+4%
45
+29%
Net Income
Tax Provision
(11)
(12)
(12)
(13)
(14)
(15)
(14)
(14)
(12)
(11)
(11)
(11)
(8)
(7)
(6)
(6)
(8)
(9)
(8)
(9)
(2)
1
3
6
(1)
3
3
3
(2)
(3)
(4)
(5)
(5)
(3)
(0)
(2)
(4)
(6)
(6)
(6)
(10)
Income from Continuing Operations
38
42
46
49
51
52
49
50
52
50
50
45
36
31
28
26
29
28
28
31
8
4
(4)
(12)
7
(8)
(9)
(6)
7
9
15
17
21
12
2
9
20
27
28
29
36
Income to Minority Interest
(8)
(8)
(8)
(8)
(8)
(9)
(9)
(9)
(8)
(6)
(5)
(4)
(3)
(4)
(4)
(4)
(5)
(5)
(5)
(5)
(2)
(1)
1
2
(1)
2
2
2
(0)
(1)
(0)
(0)
(0)
(0)
(0)
(1)
(0)
(0)
(0)
0
(0)
Net Income (Common)
30
N/A
34
+11%
38
+13%
41
+8%
43
+5%
44
+2%
41
-7%
41
+2%
45
+8%
44
-1%
45
+1%
41
-9%
32
-20%
28
-15%
24
-14%
21
-10%
20
-5%
17
-15%
16
-9%
17
+8%
14
-19%
15
+8%
15
+1%
13
-11%
20
+50%
18
-11%
13
-27%
11
-17%
7
-35%
8
+21%
15
+73%
17
+17%
21
+20%
12
-43%
1
-91%
8
+645%
19
+142%
25
+35%
23
-7%
26
+10%
36
+41%
EPS (Diluted)
0.04
N/A
0.05
+25%
0.06
+20%
0.07
+17%
0.07
N/A
0.07
N/A
0.07
N/A
0.07
N/A
0.08
+14%
0.08
N/A
0.08
N/A
0.07
-13%
0.05
-29%
0.05
N/A
0.04
-20%
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.05
+25%
0.01
-80%
0.01
N/A
0.02
+100%
0.01
-50%
0.02
+100%
0.02
N/A
0.01
-50%
0.01
N/A
0.01
N/A
0.01
N/A
0.02
+100%
0.02
N/A
0.03
+50%
0.02
-33%
0
N/A
0.01
N/A
0.03
+200%
0.04
+33%
0.04
N/A
0.04
N/A
0.05
+25%

See Also

Summary
P52 intrinsic value, competitors valuation, and company profile.
DCF Valuation
P52 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
P52 stock valuation using valuation multiples.
Wall Street Estimates
P52 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
P52 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.