[PACMAS] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 154.93%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 30,857 118,543 88,103 3,315 27,399 96,666 69,791 -41.93%
PBT 10,162 34,535 24,339 -18 7,744 27,815 18,812 -33.64%
Tax -2,676 -6,930 -4,888 15,638 -1,638 74,411 4,247 -
NP 7,486 27,605 19,451 15,620 6,106 102,226 23,059 -52.73%
-
NP to SH 7,394 27,003 19,010 15,301 6,002 101,791 22,746 -52.69%
-
Tax Rate 26.33% 20.07% 20.08% - 21.15% -267.52% -22.58% -
Total Cost 23,371 90,938 68,652 -12,305 21,293 -5,560 46,732 -36.96%
-
Net Worth 458,701 451,475 444,478 439,369 661,758 654,895 578,056 -14.27%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 290,380 290,278 290,291 - - - -
Div Payout % - 1,075.36% 1,526.98% 1,897.21% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 458,701 451,475 444,478 439,369 661,758 654,895 578,056 -14.27%
NOSH 171,157 171,013 170,953 170,960 170,997 170,991 171,022 0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 24.26% 23.29% 22.08% 471.19% 22.29% 105.75% 33.04% -
ROE 1.61% 5.98% 4.28% 3.48% 0.91% 15.54% 3.93% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.03 69.32 51.54 1.94 16.02 56.53 40.81 -41.96%
EPS 4.32 15.79 11.12 8.95 3.51 59.53 13.30 -52.71%
DPS 0.00 169.80 169.80 169.80 0.00 0.00 0.00 -
NAPS 2.68 2.64 2.60 2.57 3.87 3.83 3.38 -14.32%
Adjusted Per Share Value based on latest NOSH - 170,937
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.05 69.33 51.53 1.94 16.02 56.53 40.82 -41.93%
EPS 4.32 15.79 11.12 8.95 3.51 59.53 13.30 -52.71%
DPS 0.00 169.82 169.76 169.77 0.00 0.00 0.00 -
NAPS 2.6826 2.6404 2.5995 2.5696 3.8702 3.83 3.3807 -14.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.59 3.56 3.02 3.81 5.88 4.75 4.60 -
P/RPS 19.91 5.14 5.86 196.49 36.70 8.40 11.27 46.08%
P/EPS 83.10 22.55 27.16 42.57 167.52 7.98 34.59 79.28%
EY 1.20 4.44 3.68 2.35 0.60 12.53 2.89 -44.31%
DY 0.00 47.70 56.23 44.57 0.00 0.00 0.00 -
P/NAPS 1.34 1.35 1.16 1.48 1.52 1.24 1.36 -0.98%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 23/02/12 23/11/11 22/08/11 19/05/11 10/03/11 24/11/10 -
Price 3.38 3.58 3.50 3.42 4.26 4.66 4.33 -
P/RPS 18.75 5.16 6.79 176.38 26.59 8.24 10.61 46.11%
P/EPS 78.24 22.67 31.47 38.21 121.37 7.83 32.56 79.30%
EY 1.28 4.41 3.18 2.62 0.82 12.77 3.07 -44.15%
DY 0.00 47.43 48.51 49.65 0.00 0.00 0.00 -
P/NAPS 1.26 1.36 1.35 1.33 1.10 1.22 1.28 -1.04%

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