[PACMAS] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 42.44%
YoY- -5.32%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 217,540 174,815 168,357 154,414 155,820 146,399 144,573 31.27%
PBT 60,416 49,374 52,278 47,364 33,048 43,791 44,164 23.20%
Tax -19,704 -13,776 -14,320 -13,924 -9,572 -9,738 -11,266 45.11%
NP 40,712 35,598 37,958 33,440 23,476 34,053 32,897 15.25%
-
NP to SH 40,712 35,598 37,958 33,440 23,476 34,053 32,897 15.25%
-
Tax Rate 32.61% 27.90% 27.39% 29.40% 28.96% 22.24% 25.51% -
Total Cost 176,828 139,217 130,398 120,974 132,344 112,346 111,676 35.81%
-
Net Worth 870,689 860,028 854,924 842,838 843,561 837,965 684,170 17.41%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 25,646 - - - 17,101 - -
Div Payout % - 72.05% - - - 50.22% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 870,689 860,028 854,924 842,838 843,561 837,965 684,170 17.41%
NOSH 171,058 170,979 170,984 170,961 171,107 171,013 171,042 0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.71% 20.36% 22.55% 21.66% 15.07% 23.26% 22.75% -
ROE 4.68% 4.14% 4.44% 3.97% 2.78% 4.06% 4.81% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 127.17 102.24 98.46 90.32 91.07 85.61 84.52 31.27%
EPS 23.80 20.82 22.20 19.56 13.72 19.91 19.24 15.21%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.09 5.03 5.00 4.93 4.93 4.90 4.00 17.41%
Adjusted Per Share Value based on latest NOSH - 170,881
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 127.22 102.24 98.46 90.31 91.13 85.62 84.55 31.27%
EPS 23.81 20.82 22.20 19.56 13.73 19.92 19.24 15.25%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.0921 5.0297 4.9999 4.9292 4.9334 4.9007 4.0013 17.41%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.35 5.55 4.98 4.70 3.80 2.92 2.89 -
P/RPS 4.99 5.43 5.06 5.20 4.17 3.41 3.42 28.61%
P/EPS 26.68 26.66 22.43 24.03 27.70 14.66 15.03 46.55%
EY 3.75 3.75 4.46 4.16 3.61 6.82 6.66 -31.78%
DY 0.00 2.70 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 1.25 1.10 1.00 0.95 0.77 0.60 0.72 44.40%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 24/02/04 29/10/03 27/08/03 28/05/03 27/02/03 30/10/02 -
Price 5.40 6.35 6.00 5.20 4.54 3.40 2.91 -
P/RPS 4.25 6.21 6.09 5.76 4.99 3.97 3.44 15.12%
P/EPS 22.69 30.50 27.03 26.58 33.09 17.07 15.13 30.98%
EY 4.41 3.28 3.70 3.76 3.02 5.86 6.61 -23.62%
DY 0.00 2.36 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 1.06 1.26 1.20 1.05 0.92 0.69 0.73 28.20%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment