[PACMAS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
10-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 235.63%
YoY- 297.25%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 117,470 6,630 109,596 96,666 93,054 91,032 84,664 24.37%
PBT 32,452 -36 30,976 27,815 25,082 24,162 23,968 22.36%
Tax -6,517 31,276 -6,552 74,411 5,662 4,916 -5,152 16.94%
NP 25,934 31,240 24,424 102,226 30,745 29,078 18,816 23.82%
-
NP to SH 25,346 30,602 24,008 101,791 30,328 28,704 18,520 23.24%
-
Tax Rate 20.08% - 21.15% -267.52% -22.57% -20.35% 21.50% -
Total Cost 91,536 -24,610 85,172 -5,560 62,309 61,954 65,848 24.53%
-
Net Worth 444,478 439,369 661,758 654,895 578,056 566,211 574,051 -15.66%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 387,038 580,583 - - - - - -
Div Payout % 1,526.98% 1,897.21% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 444,478 439,369 661,758 654,895 578,056 566,211 574,051 -15.66%
NOSH 170,953 170,960 170,997 170,991 171,022 171,060 170,848 0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 22.08% 471.19% 22.29% 105.75% 33.04% 31.94% 22.22% -
ROE 5.70% 6.96% 3.63% 15.54% 5.25% 5.07% 3.23% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 68.72 3.88 64.09 56.53 54.41 53.22 49.55 24.33%
EPS 14.83 17.90 14.04 59.53 17.73 16.78 10.84 23.21%
DPS 226.40 339.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.57 3.87 3.83 3.38 3.31 3.36 -15.70%
Adjusted Per Share Value based on latest NOSH - 170,982
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 68.70 3.88 64.10 56.53 54.42 53.24 49.51 24.38%
EPS 14.82 17.90 14.04 59.53 17.74 16.79 10.83 23.23%
DPS 226.35 339.54 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5995 2.5696 3.8702 3.83 3.3807 3.3114 3.3572 -15.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.02 3.81 5.88 4.75 4.60 4.55 3.74 -
P/RPS 4.39 98.24 9.17 8.40 8.45 8.55 7.55 -30.31%
P/EPS 20.37 21.28 41.88 7.98 25.94 27.12 34.50 -29.59%
EY 4.91 4.70 2.39 12.53 3.86 3.69 2.90 42.00%
DY 74.97 89.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.48 1.52 1.24 1.36 1.37 1.11 2.97%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 22/08/11 19/05/11 10/03/11 24/11/10 25/08/10 18/05/10 -
Price 3.50 3.42 4.26 4.66 4.33 4.70 4.91 -
P/RPS 5.09 88.19 6.65 8.24 7.96 8.83 9.91 -35.83%
P/EPS 23.61 19.11 30.34 7.83 24.42 28.01 45.30 -35.21%
EY 4.24 5.23 3.30 12.77 4.10 3.57 2.21 54.33%
DY 64.69 99.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.33 1.10 1.22 1.28 1.42 1.46 -5.08%

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