[PACMAS] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.51%
YoY- 15.39%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 210,916 217,540 174,815 168,357 154,414 155,820 146,399 27.58%
PBT 56,472 60,416 49,374 52,278 47,364 33,048 43,791 18.49%
Tax -17,476 -19,704 -13,776 -14,320 -13,924 -9,572 -9,738 47.73%
NP 38,996 40,712 35,598 37,958 33,440 23,476 34,053 9.46%
-
NP to SH 38,996 40,712 35,598 37,958 33,440 23,476 34,053 9.46%
-
Tax Rate 30.95% 32.61% 27.90% 27.39% 29.40% 28.96% 22.24% -
Total Cost 171,920 176,828 139,217 130,398 120,974 132,344 112,346 32.82%
-
Net Worth 862,016 870,689 860,028 854,924 842,838 843,561 837,965 1.90%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 25,646 - - - 17,101 -
Div Payout % - - 72.05% - - - 50.22% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 862,016 870,689 860,028 854,924 842,838 843,561 837,965 1.90%
NOSH 171,035 171,058 170,979 170,984 170,961 171,107 171,013 0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 18.49% 18.71% 20.36% 22.55% 21.66% 15.07% 23.26% -
ROE 4.52% 4.68% 4.14% 4.44% 3.97% 2.78% 4.06% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 123.32 127.17 102.24 98.46 90.32 91.07 85.61 27.57%
EPS 22.80 23.80 20.82 22.20 19.56 13.72 19.91 9.46%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 5.04 5.09 5.03 5.00 4.93 4.93 4.90 1.89%
Adjusted Per Share Value based on latest NOSH - 171,018
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 123.35 127.22 102.24 98.46 90.31 91.13 85.62 27.58%
EPS 22.81 23.81 20.82 22.20 19.56 13.73 19.92 9.46%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 5.0414 5.0921 5.0297 4.9999 4.9292 4.9334 4.9007 1.90%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 5.70 6.35 5.55 4.98 4.70 3.80 2.92 -
P/RPS 4.62 4.99 5.43 5.06 5.20 4.17 3.41 22.46%
P/EPS 25.00 26.68 26.66 22.43 24.03 27.70 14.66 42.78%
EY 4.00 3.75 3.75 4.46 4.16 3.61 6.82 -29.95%
DY 0.00 0.00 2.70 0.00 0.00 0.00 3.42 -
P/NAPS 1.13 1.25 1.10 1.00 0.95 0.77 0.60 52.56%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 18/05/04 24/02/04 29/10/03 27/08/03 28/05/03 27/02/03 -
Price 5.80 5.40 6.35 6.00 5.20 4.54 3.40 -
P/RPS 4.70 4.25 6.21 6.09 5.76 4.99 3.97 11.92%
P/EPS 25.44 22.69 30.50 27.03 26.58 33.09 17.07 30.50%
EY 3.93 4.41 3.28 3.70 3.76 3.02 5.86 -23.40%
DY 0.00 0.00 2.36 0.00 0.00 0.00 2.94 -
P/NAPS 1.15 1.06 1.26 1.20 1.05 0.92 0.69 40.61%

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