[PACMAS] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 25.04%
YoY- 4.54%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 152,480 105,458 54,385 174,815 126,268 77,207 38,955 147.75%
PBT 40,358 28,236 15,104 49,374 39,209 23,682 8,262 187.06%
Tax -12,938 -8,738 -4,926 -13,776 -10,740 -6,962 -2,393 207.10%
NP 27,420 19,498 10,178 35,598 28,469 16,720 5,869 178.68%
-
NP to SH 27,420 19,498 10,178 35,598 28,469 16,720 5,869 178.68%
-
Tax Rate 32.06% 30.95% 32.61% 27.90% 27.39% 29.40% 28.96% -
Total Cost 125,060 85,960 44,207 139,217 97,799 60,487 33,086 142.06%
-
Net Worth 858,157 862,016 870,689 860,028 854,924 842,838 843,561 1.14%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 25,646 - - - -
Div Payout % - - - 72.05% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 858,157 862,016 870,689 860,028 854,924 842,838 843,561 1.14%
NOSH 170,947 171,035 171,058 170,979 170,984 170,961 171,107 -0.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 17.98% 18.49% 18.71% 20.36% 22.55% 21.66% 15.07% -
ROE 3.20% 2.26% 1.17% 4.14% 3.33% 1.98% 0.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 89.20 61.66 31.79 102.24 73.85 45.16 22.77 147.88%
EPS 16.04 11.40 5.95 20.82 16.65 9.78 3.43 178.86%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 5.02 5.04 5.09 5.03 5.00 4.93 4.93 1.21%
Adjusted Per Share Value based on latest NOSH - 170,959
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 89.18 61.68 31.81 102.24 73.85 45.15 22.78 147.77%
EPS 16.04 11.40 5.95 20.82 16.65 9.78 3.43 178.86%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 5.0188 5.0414 5.0921 5.0297 4.9999 4.9292 4.9334 1.14%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 5.95 5.70 6.35 5.55 4.98 4.70 3.80 -
P/RPS 6.67 9.24 19.97 5.43 6.74 10.41 16.69 -45.65%
P/EPS 37.09 50.00 106.72 26.66 29.91 48.06 110.79 -51.69%
EY 2.70 2.00 0.94 3.75 3.34 2.08 0.90 107.59%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 1.19 1.13 1.25 1.10 1.00 0.95 0.77 33.56%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 03/11/04 19/08/04 18/05/04 24/02/04 29/10/03 27/08/03 28/05/03 -
Price 6.15 5.80 5.40 6.35 6.00 5.20 4.54 -
P/RPS 6.89 9.41 16.98 6.21 8.12 11.51 19.94 -50.66%
P/EPS 38.34 50.88 90.76 30.50 36.04 53.17 132.36 -56.12%
EY 2.61 1.97 1.10 3.28 2.77 1.88 0.76 127.11%
DY 0.00 0.00 0.00 2.36 0.00 0.00 0.00 -
P/NAPS 1.23 1.15 1.06 1.26 1.20 1.05 0.92 21.29%

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