[PACMAS] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 21.75%
YoY- 11.57%
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 234,350 243,548 229,888 223,001 219,272 231,808 201,846 10.49%
PBT 55,304 60,956 52,359 45,453 39,026 42,020 45,846 13.35%
Tax -15,192 -16,496 -13,872 -12,125 -11,470 -12,452 -13,175 9.99%
NP 40,112 44,460 38,487 33,328 27,556 29,568 32,671 14.70%
-
NP to SH 39,110 43,500 37,551 32,488 26,684 28,584 31,763 14.92%
-
Tax Rate 27.47% 27.06% 26.49% 26.68% 29.39% 29.63% 28.74% -
Total Cost 194,238 199,088 191,401 189,673 191,716 202,240 169,175 9.67%
-
Net Worth 707,672 719,870 896,025 884,015 872,361 885,556 878,693 -13.47%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 282,145 - - - 25,642 -
Div Payout % - - 751.37% - - - 80.73% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 707,672 719,870 896,025 884,015 872,361 885,556 878,693 -13.47%
NOSH 170,935 170,990 170,997 170,989 171,051 170,956 170,952 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.12% 18.26% 16.74% 14.95% 12.57% 12.76% 16.19% -
ROE 5.53% 6.04% 4.19% 3.68% 3.06% 3.23% 3.61% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 137.10 142.43 134.44 130.42 128.19 135.59 118.07 10.50%
EPS 22.88 25.44 21.96 19.00 15.60 16.72 18.58 14.93%
DPS 0.00 0.00 165.00 0.00 0.00 0.00 15.00 -
NAPS 4.14 4.21 5.24 5.17 5.10 5.18 5.14 -13.46%
Adjusted Per Share Value based on latest NOSH - 170,914
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 137.06 142.43 134.45 130.42 128.24 135.57 118.05 10.49%
EPS 22.87 25.44 21.96 19.00 15.61 16.72 18.58 14.89%
DPS 0.00 0.00 165.01 0.00 0.00 0.00 15.00 -
NAPS 4.1387 4.21 5.2402 5.17 5.1018 5.179 5.1389 -13.47%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.36 3.58 4.88 6.15 6.35 5.90 6.15 -
P/RPS 2.45 2.51 3.63 4.72 4.95 4.35 5.21 -39.61%
P/EPS 14.69 14.07 22.22 32.37 40.71 35.29 33.10 -41.90%
EY 6.81 7.11 4.50 3.09 2.46 2.83 3.02 72.21%
DY 0.00 0.00 33.81 0.00 0.00 0.00 2.44 -
P/NAPS 0.81 0.85 0.93 1.19 1.25 1.14 1.20 -23.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 13/08/07 23/05/07 27/02/07 16/11/06 23/08/06 24/05/06 24/02/06 -
Price 3.42 3.52 3.88 6.20 6.20 5.70 6.05 -
P/RPS 2.49 2.47 2.89 4.75 4.84 4.20 5.12 -38.23%
P/EPS 14.95 13.84 17.67 32.63 39.74 34.09 32.56 -40.56%
EY 6.69 7.23 5.66 3.06 2.52 2.93 3.07 68.32%
DY 0.00 0.00 42.53 0.00 0.00 0.00 2.48 -
P/NAPS 0.83 0.84 0.74 1.20 1.22 1.10 1.18 -20.95%

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