[PACMAS] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 12.6%
YoY- -56.48%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 233,352 209,844 229,820 240,313 245,108 252,052 238,797 -1.52%
PBT 39,288 41,708 23,697 17,180 14,750 14,196 49,189 -13.92%
Tax -8,274 -7,936 -5,237 -3,626 -2,690 -2,716 -12,409 -23.69%
NP 31,014 33,772 18,460 13,553 12,060 11,480 36,780 -10.75%
-
NP to SH 30,872 33,776 18,463 13,417 11,916 11,312 35,948 -9.65%
-
Tax Rate 21.06% 19.03% 22.10% 21.11% 18.24% 19.13% 25.23% -
Total Cost 202,338 176,072 211,360 226,760 233,048 240,572 202,017 0.10%
-
Net Worth 555,559 558,944 552,180 684,413 683,701 683,544 725,116 -16.28%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 247,882 - - - 25,652 -
Div Payout % - - 1,342.59% - - - 71.36% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 555,559 558,944 552,180 684,413 683,701 683,544 725,116 -16.28%
NOSH 170,941 170,931 170,953 171,103 170,925 170,886 171,018 -0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.29% 16.09% 8.03% 5.64% 4.92% 4.55% 15.40% -
ROE 5.56% 6.04% 3.34% 1.96% 1.74% 1.65% 4.96% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 136.51 122.77 134.43 140.45 143.40 147.50 139.63 -1.49%
EPS 18.06 19.76 10.80 7.85 6.96 6.60 21.02 -9.63%
DPS 0.00 0.00 145.00 0.00 0.00 0.00 15.00 -
NAPS 3.25 3.27 3.23 4.00 4.00 4.00 4.24 -16.25%
Adjusted Per Share Value based on latest NOSH - 171,428
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 136.47 122.72 134.41 140.54 143.35 147.41 139.66 -1.52%
EPS 18.05 19.75 10.80 7.85 6.97 6.62 21.02 -9.66%
DPS 0.00 0.00 144.97 0.00 0.00 0.00 15.00 -
NAPS 3.2491 3.2689 3.2293 4.0027 3.9985 3.9976 4.2407 -16.28%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.00 2.44 2.56 4.18 4.12 4.26 3.42 -
P/RPS 2.20 1.99 1.90 2.98 2.87 2.89 2.45 -6.93%
P/EPS 16.61 12.35 23.70 53.31 59.10 64.35 16.27 1.38%
EY 6.02 8.10 4.22 1.88 1.69 1.55 6.15 -1.41%
DY 0.00 0.00 56.64 0.00 0.00 0.00 4.39 -
P/NAPS 0.92 0.75 0.79 1.05 1.03 1.07 0.81 8.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 21/05/09 24/02/09 18/11/08 26/08/08 21/05/08 27/02/08 -
Price 3.70 3.06 2.50 2.64 4.00 4.16 4.24 -
P/RPS 2.71 2.49 1.86 1.88 2.79 2.82 3.04 -7.38%
P/EPS 20.49 15.49 23.15 33.67 57.38 62.84 20.17 1.05%
EY 4.88 6.46 4.32 2.97 1.74 1.59 4.96 -1.07%
DY 0.00 0.00 58.00 0.00 0.00 0.00 3.54 -
P/NAPS 1.14 0.94 0.77 0.66 1.00 1.04 1.00 9.13%

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