[PACMAS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 9.53%
YoY- 23.19%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 7,986 123,428 118,543 117,470 6,630 109,596 96,666 -81.06%
PBT 2,536 40,648 34,535 32,452 -36 30,976 27,815 -79.77%
Tax 273,878 -10,704 -6,930 -6,517 31,276 -6,552 74,411 138.57%
NP 276,414 29,944 27,605 25,934 31,240 24,424 102,226 94.20%
-
NP to SH 276,128 29,576 27,003 25,346 30,602 24,008 101,791 94.62%
-
Tax Rate -10,799.61% 26.33% 20.07% 20.08% - 21.15% -267.52% -
Total Cost -268,428 93,484 90,938 91,536 -24,610 85,172 -5,560 1229.00%
-
Net Worth 176,128 458,701 451,475 444,478 439,369 661,758 654,895 -58.36%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 822,501 - 290,380 387,038 580,583 - - -
Div Payout % 297.87% - 1,075.36% 1,526.98% 1,897.21% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 176,128 458,701 451,475 444,478 439,369 661,758 654,895 -58.36%
NOSH 170,998 171,157 171,013 170,953 170,960 170,997 170,991 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3,461.23% 24.26% 23.29% 22.08% 471.19% 22.29% 105.75% -
ROE 156.78% 6.45% 5.98% 5.70% 6.96% 3.63% 15.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.67 72.11 69.32 68.72 3.88 64.09 56.53 -81.06%
EPS 161.48 17.28 15.79 14.83 17.90 14.04 59.53 94.61%
DPS 481.00 0.00 169.80 226.40 339.60 0.00 0.00 -
NAPS 1.03 2.68 2.64 2.60 2.57 3.87 3.83 -58.36%
Adjusted Per Share Value based on latest NOSH - 171,157
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.67 72.18 69.33 68.70 3.88 64.10 56.53 -81.06%
EPS 161.49 17.30 15.79 14.82 17.90 14.04 59.53 94.62%
DPS 481.03 0.00 169.82 226.35 339.54 0.00 0.00 -
NAPS 1.0301 2.6826 2.6404 2.5995 2.5696 3.8702 3.83 -58.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.05 3.59 3.56 3.02 3.81 5.88 4.75 -
P/RPS 22.48 4.98 5.14 4.39 98.24 9.17 8.40 92.87%
P/EPS 0.65 20.78 22.55 20.37 21.28 41.88 7.98 -81.23%
EY 153.79 4.81 4.44 4.91 4.70 2.39 12.53 432.90%
DY 458.10 0.00 47.70 74.97 89.13 0.00 0.00 -
P/NAPS 1.02 1.34 1.35 1.16 1.48 1.52 1.24 -12.21%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 15/05/12 23/02/12 23/11/11 22/08/11 19/05/11 10/03/11 -
Price 0.31 3.38 3.58 3.50 3.42 4.26 4.66 -
P/RPS 6.64 4.69 5.16 5.09 88.19 6.65 8.24 -13.41%
P/EPS 0.19 19.56 22.67 23.61 19.11 30.34 7.83 -91.63%
EY 520.90 5.11 4.41 4.24 5.23 3.30 12.77 1087.65%
DY 1,551.61 0.00 47.43 64.69 99.30 0.00 0.00 -
P/NAPS 0.30 1.26 1.36 1.35 1.33 1.10 1.22 -60.78%

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