[PACMAS] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -76.41%
YoY- 29.63%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 118,543 117,470 6,630 109,596 96,666 93,054 91,032 19.19%
PBT 34,535 32,452 -36 30,976 27,815 25,082 24,162 26.80%
Tax -6,930 -6,517 31,276 -6,552 74,411 5,662 4,916 -
NP 27,605 25,934 31,240 24,424 102,226 30,745 29,078 -3.39%
-
NP to SH 27,003 25,346 30,602 24,008 101,791 30,328 28,704 -3.98%
-
Tax Rate 20.07% 20.08% - 21.15% -267.52% -22.57% -20.35% -
Total Cost 90,938 91,536 -24,610 85,172 -5,560 62,309 61,954 29.06%
-
Net Worth 451,475 444,478 439,369 661,758 654,895 578,056 566,211 -13.97%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 290,380 387,038 580,583 - - - - -
Div Payout % 1,075.36% 1,526.98% 1,897.21% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 451,475 444,478 439,369 661,758 654,895 578,056 566,211 -13.97%
NOSH 171,013 170,953 170,960 170,997 170,991 171,022 171,060 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 23.29% 22.08% 471.19% 22.29% 105.75% 33.04% 31.94% -
ROE 5.98% 5.70% 6.96% 3.63% 15.54% 5.25% 5.07% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 69.32 68.72 3.88 64.09 56.53 54.41 53.22 19.21%
EPS 15.79 14.83 17.90 14.04 59.53 17.73 16.78 -3.96%
DPS 169.80 226.40 339.60 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.60 2.57 3.87 3.83 3.38 3.31 -13.96%
Adjusted Per Share Value based on latest NOSH - 170,997
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 69.33 68.70 3.88 64.10 56.53 54.42 53.24 19.19%
EPS 15.79 14.82 17.90 14.04 59.53 17.74 16.79 -4.00%
DPS 169.82 226.35 339.54 0.00 0.00 0.00 0.00 -
NAPS 2.6404 2.5995 2.5696 3.8702 3.83 3.3807 3.3114 -13.97%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.56 3.02 3.81 5.88 4.75 4.60 4.55 -
P/RPS 5.14 4.39 98.24 9.17 8.40 8.45 8.55 -28.70%
P/EPS 22.55 20.37 21.28 41.88 7.98 25.94 27.12 -11.54%
EY 4.44 4.91 4.70 2.39 12.53 3.86 3.69 13.09%
DY 47.70 74.97 89.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.16 1.48 1.52 1.24 1.36 1.37 -0.97%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 22/08/11 19/05/11 10/03/11 24/11/10 25/08/10 -
Price 3.58 3.50 3.42 4.26 4.66 4.33 4.70 -
P/RPS 5.16 5.09 88.19 6.65 8.24 7.96 8.83 -30.03%
P/EPS 22.67 23.61 19.11 30.34 7.83 24.42 28.01 -13.11%
EY 4.41 4.24 5.23 3.30 12.77 4.10 3.57 15.08%
DY 47.43 64.69 99.30 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.35 1.33 1.10 1.22 1.28 1.42 -2.82%

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