[PACMAS] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.58%
YoY- 18.22%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 238,422 234,350 243,548 229,888 223,001 219,272 231,808 1.89%
PBT 43,721 55,304 60,956 52,359 45,453 39,026 42,020 2.67%
Tax -12,085 -15,192 -16,496 -13,872 -12,125 -11,470 -12,452 -1.97%
NP 31,636 40,112 44,460 38,487 33,328 27,556 29,568 4.60%
-
NP to SH 30,828 39,110 43,500 37,551 32,488 26,684 28,584 5.16%
-
Tax Rate 27.64% 27.47% 27.06% 26.49% 26.68% 29.39% 29.63% -
Total Cost 206,786 194,238 199,088 191,401 189,673 191,716 202,240 1.49%
-
Net Worth 713,125 707,672 719,870 896,025 884,015 872,361 885,556 -13.43%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 282,145 - - - -
Div Payout % - - - 751.37% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 713,125 707,672 719,870 896,025 884,015 872,361 885,556 -13.43%
NOSH 171,013 170,935 170,990 170,997 170,989 171,051 170,956 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.27% 17.12% 18.26% 16.74% 14.95% 12.57% 12.76% -
ROE 4.32% 5.53% 6.04% 4.19% 3.68% 3.06% 3.23% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 139.42 137.10 142.43 134.44 130.42 128.19 135.59 1.87%
EPS 18.03 22.88 25.44 21.96 19.00 15.60 16.72 5.15%
DPS 0.00 0.00 0.00 165.00 0.00 0.00 0.00 -
NAPS 4.17 4.14 4.21 5.24 5.17 5.10 5.18 -13.45%
Adjusted Per Share Value based on latest NOSH - 171,011
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 139.44 137.06 142.43 134.45 130.42 128.24 135.57 1.89%
EPS 18.03 22.87 25.44 21.96 19.00 15.61 16.72 5.15%
DPS 0.00 0.00 0.00 165.01 0.00 0.00 0.00 -
NAPS 4.1706 4.1387 4.21 5.2402 5.17 5.1018 5.179 -13.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.56 3.36 3.58 4.88 6.15 6.35 5.90 -
P/RPS 2.55 2.45 2.51 3.63 4.72 4.95 4.35 -29.93%
P/EPS 19.75 14.69 14.07 22.22 32.37 40.71 35.29 -32.06%
EY 5.06 6.81 7.11 4.50 3.09 2.46 2.83 47.26%
DY 0.00 0.00 0.00 33.81 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.85 0.93 1.19 1.25 1.14 -17.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 13/08/07 23/05/07 27/02/07 16/11/06 23/08/06 24/05/06 -
Price 3.34 3.42 3.52 3.88 6.20 6.20 5.70 -
P/RPS 2.40 2.49 2.47 2.89 4.75 4.84 4.20 -31.11%
P/EPS 18.53 14.95 13.84 17.67 32.63 39.74 34.09 -33.37%
EY 5.40 6.69 7.23 5.66 3.06 2.52 2.93 50.26%
DY 0.00 0.00 0.00 42.53 0.00 0.00 0.00 -
P/NAPS 0.80 0.83 0.84 0.74 1.20 1.22 1.10 -19.11%

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