[PACMAS] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -6.85%
YoY- -95.34%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 154,414 155,820 146,399 144,573 140,354 139,120 92,877 40.47%
PBT 47,364 33,048 43,791 44,164 49,080 52,676 520,559 -79.85%
Tax -13,924 -9,572 -9,738 -11,266 -13,762 -15,472 -14,937 -4.58%
NP 33,440 23,476 34,053 32,897 35,318 37,204 505,622 -83.72%
-
NP to SH 33,440 23,476 34,053 32,897 35,318 37,204 505,622 -83.72%
-
Tax Rate 29.40% 28.96% 22.24% 25.51% 28.04% 29.37% 2.87% -
Total Cost 120,974 132,344 112,346 111,676 105,036 101,916 -412,745 -
-
Net Worth 842,838 843,561 837,965 684,170 832,520 824,095 2,766,479 -54.82%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 17,101 - - - 347,984 -
Div Payout % - - 50.22% - - - 68.82% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 842,838 843,561 837,965 684,170 832,520 824,095 2,766,479 -54.82%
NOSH 170,961 171,107 171,013 171,042 170,948 170,974 579,974 -55.80%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 21.66% 15.07% 23.26% 22.75% 25.16% 26.74% 544.40% -
ROE 3.97% 2.78% 4.06% 4.81% 4.24% 4.51% 18.28% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 90.32 91.07 85.61 84.52 82.10 81.37 16.01 217.91%
EPS 19.56 13.72 19.91 19.24 20.66 21.76 87.18 -63.17%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 60.00 -
NAPS 4.93 4.93 4.90 4.00 4.87 4.82 4.77 2.23%
Adjusted Per Share Value based on latest NOSH - 170,830
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 90.31 91.13 85.62 84.55 82.08 81.36 54.32 40.47%
EPS 19.56 13.73 19.92 19.24 20.66 21.76 295.70 -83.72%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 203.51 -
NAPS 4.9292 4.9334 4.9007 4.0013 4.8688 4.8196 16.1793 -54.82%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.70 3.80 2.92 2.89 3.30 3.28 3.38 -
P/RPS 5.20 4.17 3.41 3.42 4.02 4.03 21.11 -60.80%
P/EPS 24.03 27.70 14.66 15.03 15.97 15.07 3.88 238.37%
EY 4.16 3.61 6.82 6.66 6.26 6.63 25.79 -70.46%
DY 0.00 0.00 3.42 0.00 0.00 0.00 17.75 -
P/NAPS 0.95 0.77 0.60 0.72 0.68 0.68 0.71 21.49%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 27/02/03 30/10/02 21/08/02 23/05/02 08/02/02 -
Price 5.20 4.54 3.40 2.91 3.24 3.44 3.34 -
P/RPS 5.76 4.99 3.97 3.44 3.95 4.23 20.86 -57.69%
P/EPS 26.58 33.09 17.07 15.13 15.68 15.81 3.83 265.12%
EY 3.76 3.02 5.86 6.61 6.38 6.33 26.10 -72.61%
DY 0.00 0.00 2.94 0.00 0.00 0.00 17.96 -
P/NAPS 1.05 0.92 0.69 0.73 0.67 0.71 0.70 31.13%

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