[PACMAS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -54.27%
YoY- 198.59%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 69,397 169,694 116,676 52,461 229,820 180,235 122,554 -31.48%
PBT 23,245 24,432 19,644 10,427 23,697 12,885 7,375 114.52%
Tax 2,785 -4,702 -4,137 -1,984 -5,237 -2,720 -1,345 -
NP 26,030 19,730 15,507 8,443 18,460 10,165 6,030 164.41%
-
NP to SH 25,624 19,500 15,436 8,444 18,463 10,063 5,958 163.76%
-
Tax Rate -11.98% 19.25% 21.06% 19.03% 22.10% 21.11% 18.24% -
Total Cost 43,367 149,964 101,169 44,018 211,360 170,070 116,524 -48.16%
-
Net Worth 567,522 564,473 555,559 558,944 552,180 684,413 683,701 -11.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 25,641 - - - 247,882 - - -
Div Payout % 100.07% - - - 1,342.59% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 567,522 564,473 555,559 558,944 552,180 684,413 683,701 -11.64%
NOSH 170,940 171,052 170,941 170,931 170,953 171,103 170,925 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 37.51% 11.63% 13.29% 16.09% 8.03% 5.64% 4.92% -
ROE 4.52% 3.45% 2.78% 1.51% 3.34% 1.47% 0.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 40.60 99.21 68.26 30.69 134.43 105.34 71.70 -31.48%
EPS 14.99 11.40 9.03 4.94 10.80 5.89 3.48 164.03%
DPS 15.00 0.00 0.00 0.00 145.00 0.00 0.00 -
NAPS 3.32 3.30 3.25 3.27 3.23 4.00 4.00 -11.65%
Adjusted Per Share Value based on latest NOSH - 170,931
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 40.59 99.24 68.24 30.68 134.41 105.41 71.67 -31.47%
EPS 14.99 11.40 9.03 4.94 10.80 5.89 3.48 164.03%
DPS 15.00 0.00 0.00 0.00 144.97 0.00 0.00 -
NAPS 3.3191 3.3012 3.2491 3.2689 3.2293 4.0027 3.9985 -11.64%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.90 3.92 3.00 2.44 2.56 4.18 4.12 -
P/RPS 9.61 3.95 4.40 7.95 1.90 3.97 5.75 40.70%
P/EPS 26.02 34.39 33.22 49.39 23.70 71.07 118.20 -63.44%
EY 3.84 2.91 3.01 2.02 4.22 1.41 0.85 172.53%
DY 3.85 0.00 0.00 0.00 56.64 0.00 0.00 -
P/NAPS 1.17 1.19 0.92 0.75 0.79 1.05 1.03 8.84%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 21/05/09 24/02/09 18/11/08 26/08/08 -
Price 3.77 3.90 3.70 3.06 2.50 2.64 4.00 -
P/RPS 9.29 3.93 5.42 9.97 1.86 2.51 5.58 40.34%
P/EPS 25.15 34.21 40.97 61.94 23.15 44.89 114.75 -63.54%
EY 3.98 2.92 2.44 1.61 4.32 2.23 0.87 174.81%
DY 3.98 0.00 0.00 0.00 58.00 0.00 0.00 -
P/NAPS 1.14 1.18 1.14 0.94 0.77 0.66 1.00 9.10%

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