[PACMAS] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 9.08%
YoY- -16.75%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 223,001 219,272 231,808 201,846 207,313 201,178 194,628 9.48%
PBT 45,453 39,026 42,020 45,846 42,585 39,020 47,228 -2.51%
Tax -12,125 -11,470 -12,452 -13,175 -12,554 -12,064 -14,132 -9.69%
NP 33,328 27,556 29,568 32,671 30,030 26,956 33,096 0.46%
-
NP to SH 32,488 26,684 28,584 31,763 29,120 26,156 32,460 0.05%
-
Tax Rate 26.68% 29.39% 29.63% 28.74% 29.48% 30.92% 29.92% -
Total Cost 189,673 191,716 202,240 169,175 177,282 174,222 161,532 11.28%
-
Net Worth 884,015 872,361 885,556 878,693 854,863 854,767 855,089 2.24%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 25,642 - - - -
Div Payout % - - - 80.73% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 884,015 872,361 885,556 878,693 854,863 854,767 855,089 2.24%
NOSH 170,989 171,051 170,956 170,952 170,972 170,953 171,017 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.95% 12.57% 12.76% 16.19% 14.49% 13.40% 17.00% -
ROE 3.68% 3.06% 3.23% 3.61% 3.41% 3.06% 3.80% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 130.42 128.19 135.59 118.07 121.26 117.68 113.81 9.49%
EPS 19.00 15.60 16.72 18.58 17.03 15.30 19.00 0.00%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 5.17 5.10 5.18 5.14 5.00 5.00 5.00 2.25%
Adjusted Per Share Value based on latest NOSH - 170,906
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 130.42 128.24 135.57 118.05 121.24 117.66 113.82 9.49%
EPS 19.00 15.61 16.72 18.58 17.03 15.30 18.98 0.07%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 5.17 5.1018 5.179 5.1389 4.9995 4.999 5.0008 2.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 6.15 6.35 5.90 6.15 6.20 6.40 6.35 -
P/RPS 4.72 4.95 4.35 5.21 5.11 5.44 5.58 -10.54%
P/EPS 32.37 40.71 35.29 33.10 36.40 41.83 33.46 -2.18%
EY 3.09 2.46 2.83 3.02 2.75 2.39 2.99 2.21%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 1.14 1.20 1.24 1.28 1.27 -4.24%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 23/08/06 24/05/06 24/02/06 08/11/05 29/08/05 26/05/05 -
Price 6.20 6.20 5.70 6.05 6.15 6.20 5.90 -
P/RPS 4.75 4.84 4.20 5.12 5.07 5.27 5.18 -5.60%
P/EPS 32.63 39.74 34.09 32.56 36.11 40.52 31.08 3.29%
EY 3.06 2.52 2.93 3.07 2.77 2.47 3.22 -3.33%
DY 0.00 0.00 0.00 2.48 0.00 0.00 0.00 -
P/NAPS 1.20 1.22 1.10 1.18 1.23 1.24 1.18 1.12%

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