[PACMAS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -27.72%
YoY- -45.17%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 96,666 93,054 91,032 84,664 69,397 226,258 233,352 -44.34%
PBT 27,815 25,082 24,162 23,968 23,245 32,576 39,288 -20.51%
Tax 74,411 5,662 4,916 -5,152 2,785 -6,269 -8,274 -
NP 102,226 30,745 29,078 18,816 26,030 26,306 31,014 120.99%
-
NP to SH 101,791 30,328 28,704 18,520 25,624 26,000 30,872 121.04%
-
Tax Rate -267.52% -22.57% -20.35% 21.50% -11.98% 19.24% 21.06% -
Total Cost -5,560 62,309 61,954 65,848 43,367 199,952 202,338 -
-
Net Worth 654,895 578,056 566,211 574,051 567,522 564,473 555,559 11.55%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 25,641 - - -
Div Payout % - - - - 100.07% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 654,895 578,056 566,211 574,051 567,522 564,473 555,559 11.55%
NOSH 170,991 171,022 171,060 170,848 170,940 171,052 170,941 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 105.75% 33.04% 31.94% 22.22% 37.51% 11.63% 13.29% -
ROE 15.54% 5.25% 5.07% 3.23% 4.52% 4.61% 5.56% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.53 54.41 53.22 49.55 40.60 132.27 136.51 -44.35%
EPS 59.53 17.73 16.78 10.84 14.99 15.20 18.06 121.00%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.83 3.38 3.31 3.36 3.32 3.30 3.25 11.53%
Adjusted Per Share Value based on latest NOSH - 170,848
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.53 54.42 53.24 49.51 40.59 132.32 136.47 -44.34%
EPS 59.53 17.74 16.79 10.83 14.99 15.21 18.05 121.08%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.83 3.3807 3.3114 3.3572 3.3191 3.3012 3.2491 11.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.75 4.60 4.55 3.74 3.90 3.92 3.00 -
P/RPS 8.40 8.45 8.55 7.55 9.61 2.96 2.20 143.69%
P/EPS 7.98 25.94 27.12 34.50 26.02 25.79 16.61 -38.57%
EY 12.53 3.86 3.69 2.90 3.84 3.88 6.02 62.80%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.24 1.36 1.37 1.11 1.17 1.19 0.92 21.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 10/03/11 24/11/10 25/08/10 18/05/10 25/02/10 24/11/09 25/08/09 -
Price 4.66 4.33 4.70 4.91 3.77 3.90 3.70 -
P/RPS 8.24 7.96 8.83 9.91 9.29 2.95 2.71 109.45%
P/EPS 7.83 24.42 28.01 45.30 25.15 25.66 20.49 -47.24%
EY 12.77 4.10 3.57 2.21 3.98 3.90 4.88 89.56%
DY 0.00 0.00 0.00 0.00 3.98 0.00 0.00 -
P/NAPS 1.22 1.28 1.42 1.46 1.14 1.18 1.14 4.61%

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