[PACMAS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -21.18%
YoY- -5.11%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 245,108 252,052 238,797 238,422 234,350 243,548 229,888 4.37%
PBT 14,750 14,196 49,189 43,721 55,304 60,956 52,359 -57.05%
Tax -2,690 -2,716 -12,409 -12,085 -15,192 -16,496 -13,872 -66.53%
NP 12,060 11,480 36,780 31,636 40,112 44,460 38,487 -53.89%
-
NP to SH 11,916 11,312 35,948 30,828 39,110 43,500 37,551 -53.50%
-
Tax Rate 18.24% 19.13% 25.23% 27.64% 27.47% 27.06% 26.49% -
Total Cost 233,048 240,572 202,017 206,786 194,238 199,088 191,401 14.03%
-
Net Worth 683,701 683,544 725,116 713,125 707,672 719,870 896,025 -16.51%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 25,652 - - - 282,145 -
Div Payout % - - 71.36% - - - 751.37% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 683,701 683,544 725,116 713,125 707,672 719,870 896,025 -16.51%
NOSH 170,925 170,886 171,018 171,013 170,935 170,990 170,997 -0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.92% 4.55% 15.40% 13.27% 17.12% 18.26% 16.74% -
ROE 1.74% 1.65% 4.96% 4.32% 5.53% 6.04% 4.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 143.40 147.50 139.63 139.42 137.10 142.43 134.44 4.39%
EPS 6.96 6.60 21.02 18.03 22.88 25.44 21.96 -53.54%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 165.00 -
NAPS 4.00 4.00 4.24 4.17 4.14 4.21 5.24 -16.48%
Adjusted Per Share Value based on latest NOSH - 170,622
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 143.35 147.41 139.66 139.44 137.06 142.43 134.45 4.36%
EPS 6.97 6.62 21.02 18.03 22.87 25.44 21.96 -53.50%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 165.01 -
NAPS 3.9985 3.9976 4.2407 4.1706 4.1387 4.21 5.2402 -16.51%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.12 4.26 3.42 3.56 3.36 3.58 4.88 -
P/RPS 2.87 2.89 2.45 2.55 2.45 2.51 3.63 -14.50%
P/EPS 59.10 64.35 16.27 19.75 14.69 14.07 22.22 92.08%
EY 1.69 1.55 6.15 5.06 6.81 7.11 4.50 -47.97%
DY 0.00 0.00 4.39 0.00 0.00 0.00 33.81 -
P/NAPS 1.03 1.07 0.81 0.85 0.81 0.85 0.93 7.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 27/02/08 15/11/07 13/08/07 23/05/07 27/02/07 -
Price 4.00 4.16 4.24 3.34 3.42 3.52 3.88 -
P/RPS 2.79 2.82 3.04 2.40 2.49 2.47 2.89 -2.32%
P/EPS 57.38 62.84 20.17 18.53 14.95 13.84 17.67 119.44%
EY 1.74 1.59 4.96 5.40 6.69 7.23 5.66 -54.48%
DY 0.00 0.00 3.54 0.00 0.00 0.00 42.53 -
P/NAPS 1.00 1.04 1.00 0.80 0.83 0.84 0.74 22.25%

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