[PACMAS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1.45%
YoY- 38.79%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 93,054 91,032 84,664 69,397 226,258 233,352 209,844 -41.81%
PBT 25,082 24,162 23,968 23,245 32,576 39,288 41,708 -28.73%
Tax 5,662 4,916 -5,152 2,785 -6,269 -8,274 -7,936 -
NP 30,745 29,078 18,816 26,030 26,306 31,014 33,772 -6.06%
-
NP to SH 30,328 28,704 18,520 25,624 26,000 30,872 33,776 -6.92%
-
Tax Rate -22.57% -20.35% 21.50% -11.98% 19.24% 21.06% 19.03% -
Total Cost 62,309 61,954 65,848 43,367 199,952 202,338 176,072 -49.93%
-
Net Worth 578,056 566,211 574,051 567,522 564,473 555,559 558,944 2.26%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 25,641 - - - -
Div Payout % - - - 100.07% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 578,056 566,211 574,051 567,522 564,473 555,559 558,944 2.26%
NOSH 171,022 171,060 170,848 170,940 171,052 170,941 170,931 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 33.04% 31.94% 22.22% 37.51% 11.63% 13.29% 16.09% -
ROE 5.25% 5.07% 3.23% 4.52% 4.61% 5.56% 6.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.41 53.22 49.55 40.60 132.27 136.51 122.77 -41.84%
EPS 17.73 16.78 10.84 14.99 15.20 18.06 19.76 -6.96%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 3.38 3.31 3.36 3.32 3.30 3.25 3.27 2.22%
Adjusted Per Share Value based on latest NOSH - 171,061
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.42 53.24 49.51 40.59 132.32 136.47 122.72 -41.81%
EPS 17.74 16.79 10.83 14.99 15.21 18.05 19.75 -6.89%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 3.3807 3.3114 3.3572 3.3191 3.3012 3.2491 3.2689 2.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.60 4.55 3.74 3.90 3.92 3.00 2.44 -
P/RPS 8.45 8.55 7.55 9.61 2.96 2.20 1.99 161.99%
P/EPS 25.94 27.12 34.50 26.02 25.79 16.61 12.35 63.93%
EY 3.86 3.69 2.90 3.84 3.88 6.02 8.10 -38.96%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 1.36 1.37 1.11 1.17 1.19 0.92 0.75 48.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 18/05/10 25/02/10 24/11/09 25/08/09 21/05/09 -
Price 4.33 4.70 4.91 3.77 3.90 3.70 3.06 -
P/RPS 7.96 8.83 9.91 9.29 2.95 2.71 2.49 116.85%
P/EPS 24.42 28.01 45.30 25.15 25.66 20.49 15.49 35.41%
EY 4.10 3.57 2.21 3.98 3.90 4.88 6.46 -26.12%
DY 0.00 0.00 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 1.28 1.42 1.46 1.14 1.18 1.14 0.94 22.83%

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