[PACMAS] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 37.61%
YoY- -48.64%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 226,258 233,352 209,844 229,820 240,313 245,108 252,052 -6.93%
PBT 32,576 39,288 41,708 23,697 17,180 14,750 14,196 73.88%
Tax -6,269 -8,274 -7,936 -5,237 -3,626 -2,690 -2,716 74.56%
NP 26,306 31,014 33,772 18,460 13,553 12,060 11,480 73.72%
-
NP to SH 26,000 30,872 33,776 18,463 13,417 11,916 11,312 74.07%
-
Tax Rate 19.24% 21.06% 19.03% 22.10% 21.11% 18.24% 19.13% -
Total Cost 199,952 202,338 176,072 211,360 226,760 233,048 240,572 -11.58%
-
Net Worth 564,473 555,559 558,944 552,180 684,413 683,701 683,544 -11.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 247,882 - - - -
Div Payout % - - - 1,342.59% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 564,473 555,559 558,944 552,180 684,413 683,701 683,544 -11.96%
NOSH 171,052 170,941 170,931 170,953 171,103 170,925 170,886 0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.63% 13.29% 16.09% 8.03% 5.64% 4.92% 4.55% -
ROE 4.61% 5.56% 6.04% 3.34% 1.96% 1.74% 1.65% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 132.27 136.51 122.77 134.43 140.45 143.40 147.50 -7.00%
EPS 15.20 18.06 19.76 10.80 7.85 6.96 6.60 74.30%
DPS 0.00 0.00 0.00 145.00 0.00 0.00 0.00 -
NAPS 3.30 3.25 3.27 3.23 4.00 4.00 4.00 -12.02%
Adjusted Per Share Value based on latest NOSH - 171,079
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 132.32 136.47 122.72 134.41 140.54 143.35 147.41 -6.94%
EPS 15.21 18.05 19.75 10.80 7.85 6.97 6.62 74.03%
DPS 0.00 0.00 0.00 144.97 0.00 0.00 0.00 -
NAPS 3.3012 3.2491 3.2689 3.2293 4.0027 3.9985 3.9976 -11.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.92 3.00 2.44 2.56 4.18 4.12 4.26 -
P/RPS 2.96 2.20 1.99 1.90 2.98 2.87 2.89 1.60%
P/EPS 25.79 16.61 12.35 23.70 53.31 59.10 64.35 -45.61%
EY 3.88 6.02 8.10 4.22 1.88 1.69 1.55 84.25%
DY 0.00 0.00 0.00 56.64 0.00 0.00 0.00 -
P/NAPS 1.19 0.92 0.75 0.79 1.05 1.03 1.07 7.33%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 21/05/09 24/02/09 18/11/08 26/08/08 21/05/08 -
Price 3.90 3.70 3.06 2.50 2.64 4.00 4.16 -
P/RPS 2.95 2.71 2.49 1.86 1.88 2.79 2.82 3.04%
P/EPS 25.66 20.49 15.49 23.15 33.67 57.38 62.84 -44.92%
EY 3.90 4.88 6.46 4.32 2.97 1.74 1.59 81.77%
DY 0.00 0.00 0.00 58.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.14 0.94 0.77 0.66 1.00 1.04 8.77%

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