[PACMAS] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 27.47%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 123,428 118,543 117,470 6,630 109,596 96,666 93,054 20.70%
PBT 40,648 34,535 32,452 -36 30,976 27,815 25,082 37.92%
Tax -10,704 -6,930 -6,517 31,276 -6,552 74,411 5,662 -
NP 29,944 27,605 25,934 31,240 24,424 102,226 30,745 -1.74%
-
NP to SH 29,576 27,003 25,346 30,602 24,008 101,791 30,328 -1.65%
-
Tax Rate 26.33% 20.07% 20.08% - 21.15% -267.52% -22.57% -
Total Cost 93,484 90,938 91,536 -24,610 85,172 -5,560 62,309 31.02%
-
Net Worth 458,701 451,475 444,478 439,369 661,758 654,895 578,056 -14.27%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 290,380 387,038 580,583 - - - -
Div Payout % - 1,075.36% 1,526.98% 1,897.21% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 458,701 451,475 444,478 439,369 661,758 654,895 578,056 -14.27%
NOSH 171,157 171,013 170,953 170,960 170,997 170,991 171,022 0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 24.26% 23.29% 22.08% 471.19% 22.29% 105.75% 33.04% -
ROE 6.45% 5.98% 5.70% 6.96% 3.63% 15.54% 5.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 72.11 69.32 68.72 3.88 64.09 56.53 54.41 20.63%
EPS 17.28 15.79 14.83 17.90 14.04 59.53 17.73 -1.69%
DPS 0.00 169.80 226.40 339.60 0.00 0.00 0.00 -
NAPS 2.68 2.64 2.60 2.57 3.87 3.83 3.38 -14.32%
Adjusted Per Share Value based on latest NOSH - 170,937
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 72.18 69.33 68.70 3.88 64.10 56.53 54.42 20.69%
EPS 17.30 15.79 14.82 17.90 14.04 59.53 17.74 -1.65%
DPS 0.00 169.82 226.35 339.54 0.00 0.00 0.00 -
NAPS 2.6826 2.6404 2.5995 2.5696 3.8702 3.83 3.3807 -14.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.59 3.56 3.02 3.81 5.88 4.75 4.60 -
P/RPS 4.98 5.14 4.39 98.24 9.17 8.40 8.45 -29.68%
P/EPS 20.78 22.55 20.37 21.28 41.88 7.98 25.94 -13.73%
EY 4.81 4.44 4.91 4.70 2.39 12.53 3.86 15.78%
DY 0.00 47.70 74.97 89.13 0.00 0.00 0.00 -
P/NAPS 1.34 1.35 1.16 1.48 1.52 1.24 1.36 -0.98%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 23/02/12 23/11/11 22/08/11 19/05/11 10/03/11 24/11/10 -
Price 3.38 3.58 3.50 3.42 4.26 4.66 4.33 -
P/RPS 4.69 5.16 5.09 88.19 6.65 8.24 7.96 -29.69%
P/EPS 19.56 22.67 23.61 19.11 30.34 7.83 24.42 -13.74%
EY 5.11 4.41 4.24 5.23 3.30 12.77 4.10 15.79%
DY 0.00 47.43 64.69 99.30 0.00 0.00 0.00 -
P/NAPS 1.26 1.36 1.35 1.33 1.10 1.22 1.28 -1.04%

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