[PACMAS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 58.49%
YoY- 16.65%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,315 27,399 96,666 69,791 45,516 21,166 69,397 -86.90%
PBT -18 7,744 27,815 18,812 12,081 5,992 23,245 -
Tax 15,638 -1,638 74,411 4,247 2,458 -1,288 2,785 216.91%
NP 15,620 6,106 102,226 23,059 14,539 4,704 26,030 -28.92%
-
NP to SH 15,301 6,002 101,791 22,746 14,352 4,630 25,624 -29.15%
-
Tax Rate - 21.15% -267.52% -22.58% -20.35% 21.50% -11.98% -
Total Cost -12,305 21,293 -5,560 46,732 30,977 16,462 43,367 -
-
Net Worth 439,369 661,758 654,895 578,056 566,211 574,051 567,522 -15.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 290,291 - - - - - 25,641 406.44%
Div Payout % 1,897.21% - - - - - 100.07% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 439,369 661,758 654,895 578,056 566,211 574,051 567,522 -15.72%
NOSH 170,960 170,997 170,991 171,022 171,060 170,848 170,940 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 471.19% 22.29% 105.75% 33.04% 31.94% 22.22% 37.51% -
ROE 3.48% 0.91% 15.54% 3.93% 2.53% 0.81% 4.52% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.94 16.02 56.53 40.81 26.61 12.39 40.60 -86.90%
EPS 8.95 3.51 59.53 13.30 8.39 2.71 14.99 -29.16%
DPS 169.80 0.00 0.00 0.00 0.00 0.00 15.00 406.40%
NAPS 2.57 3.87 3.83 3.38 3.31 3.36 3.32 -15.73%
Adjusted Per Share Value based on latest NOSH - 170,957
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.94 16.02 56.53 40.82 26.62 12.38 40.59 -86.90%
EPS 8.95 3.51 59.53 13.30 8.39 2.71 14.99 -29.16%
DPS 169.77 0.00 0.00 0.00 0.00 0.00 15.00 406.34%
NAPS 2.5696 3.8702 3.83 3.3807 3.3114 3.3572 3.3191 -15.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.81 5.88 4.75 4.60 4.55 3.74 3.90 -
P/RPS 196.49 36.70 8.40 11.27 17.10 30.19 9.61 651.87%
P/EPS 42.57 167.52 7.98 34.59 54.23 138.01 26.02 38.97%
EY 2.35 0.60 12.53 2.89 1.84 0.72 3.84 -27.98%
DY 44.57 0.00 0.00 0.00 0.00 0.00 3.85 414.04%
P/NAPS 1.48 1.52 1.24 1.36 1.37 1.11 1.17 17.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 19/05/11 10/03/11 24/11/10 25/08/10 18/05/10 25/02/10 -
Price 3.42 4.26 4.66 4.33 4.70 4.91 3.77 -
P/RPS 176.38 26.59 8.24 10.61 17.66 39.63 9.29 615.53%
P/EPS 38.21 121.37 7.83 32.56 56.02 181.18 25.15 32.25%
EY 2.62 0.82 12.77 3.07 1.79 0.55 3.98 -24.38%
DY 49.65 0.00 0.00 0.00 0.00 0.00 3.98 440.37%
P/NAPS 1.33 1.10 1.22 1.28 1.42 1.46 1.14 10.85%

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