[PACMAS] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -6.22%
YoY- 4.54%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 203,306 210,916 217,540 174,815 168,357 154,414 155,820 19.34%
PBT 53,810 56,472 60,416 49,374 52,278 47,364 33,048 38.28%
Tax -17,250 -17,476 -19,704 -13,776 -14,320 -13,924 -9,572 47.93%
NP 36,560 38,996 40,712 35,598 37,958 33,440 23,476 34.24%
-
NP to SH 36,560 38,996 40,712 35,598 37,958 33,440 23,476 34.24%
-
Tax Rate 32.06% 30.95% 32.61% 27.90% 27.39% 29.40% 28.96% -
Total Cost 166,746 171,920 176,828 139,217 130,398 120,974 132,344 16.60%
-
Net Worth 858,157 862,016 870,689 860,028 854,924 842,838 843,561 1.14%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 25,646 - - - -
Div Payout % - - - 72.05% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 858,157 862,016 870,689 860,028 854,924 842,838 843,561 1.14%
NOSH 170,947 171,035 171,058 170,979 170,984 170,961 171,107 -0.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 17.98% 18.49% 18.71% 20.36% 22.55% 21.66% 15.07% -
ROE 4.26% 4.52% 4.68% 4.14% 4.44% 3.97% 2.78% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 118.93 123.32 127.17 102.24 98.46 90.32 91.07 19.41%
EPS 21.39 22.80 23.80 20.82 22.20 19.56 13.72 34.34%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 5.02 5.04 5.09 5.03 5.00 4.93 4.93 1.21%
Adjusted Per Share Value based on latest NOSH - 170,959
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 118.90 123.35 127.22 102.24 98.46 90.31 91.13 19.34%
EPS 21.38 22.81 23.81 20.82 22.20 19.56 13.73 34.23%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 5.0188 5.0414 5.0921 5.0297 4.9999 4.9292 4.9334 1.14%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 5.95 5.70 6.35 5.55 4.98 4.70 3.80 -
P/RPS 5.00 4.62 4.99 5.43 5.06 5.20 4.17 12.82%
P/EPS 27.82 25.00 26.68 26.66 22.43 24.03 27.70 0.28%
EY 3.59 4.00 3.75 3.75 4.46 4.16 3.61 -0.36%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 1.19 1.13 1.25 1.10 1.00 0.95 0.77 33.56%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 03/11/04 19/08/04 18/05/04 24/02/04 29/10/03 27/08/03 28/05/03 -
Price 6.15 5.80 5.40 6.35 6.00 5.20 4.54 -
P/RPS 5.17 4.70 4.25 6.21 6.09 5.76 4.99 2.38%
P/EPS 28.76 25.44 22.69 30.50 27.03 26.58 33.09 -8.90%
EY 3.48 3.93 4.41 3.28 3.70 3.76 3.02 9.88%
DY 0.00 0.00 0.00 2.36 0.00 0.00 0.00 -
P/NAPS 1.23 1.15 1.06 1.26 1.20 1.05 0.92 21.29%

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