[PACMAS] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 84.89%
YoY- 29.83%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 54,385 48,547 49,061 38,252 38,955 37,969 38,253 26.41%
PBT 15,104 10,165 15,527 15,420 8,262 10,668 8,583 45.70%
Tax -4,926 -3,036 -3,778 -4,569 -2,393 -1,288 -2,876 43.10%
NP 10,178 7,129 11,749 10,851 5,869 9,380 5,707 47.01%
-
NP to SH 10,178 7,129 11,749 10,851 5,869 9,380 5,707 47.01%
-
Tax Rate 32.61% 29.87% 24.33% 29.63% 28.96% 12.07% 33.51% -
Total Cost 44,207 41,418 37,312 27,401 33,086 28,589 32,546 22.62%
-
Net Worth 870,689 859,924 855,094 842,447 843,561 683,803 683,323 17.51%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 25,643 - - - 17,095 - -
Div Payout % - 359.71% - - - 182.25% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 870,689 859,924 855,094 842,447 843,561 683,803 683,323 17.51%
NOSH 171,058 170,959 171,018 170,881 171,107 170,950 170,830 0.08%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.71% 14.68% 23.95% 28.37% 15.07% 24.70% 14.92% -
ROE 1.17% 0.83% 1.37% 1.29% 0.70% 1.37% 0.84% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 31.79 28.40 28.69 22.39 22.77 22.21 22.39 26.29%
EPS 5.95 4.17 6.87 6.35 3.43 5.49 3.34 46.90%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.09 5.03 5.00 4.93 4.93 4.00 4.00 17.41%
Adjusted Per Share Value based on latest NOSH - 170,881
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 31.81 28.39 28.69 22.37 22.78 22.21 22.37 26.42%
EPS 5.95 4.17 6.87 6.35 3.43 5.49 3.34 46.90%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.0921 5.0291 5.0009 4.9269 4.9334 3.9991 3.9963 17.51%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.35 5.55 4.98 4.70 3.80 2.92 2.89 -
P/RPS 19.97 19.54 17.36 21.00 16.69 13.15 12.91 33.71%
P/EPS 106.72 133.09 72.49 74.02 110.79 53.22 86.51 15.00%
EY 0.94 0.75 1.38 1.35 0.90 1.88 1.16 -13.07%
DY 0.00 2.70 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 1.25 1.10 1.00 0.95 0.77 0.73 0.72 44.40%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 24/02/04 29/10/03 27/08/03 28/05/03 27/02/03 30/10/02 -
Price 5.40 6.35 6.00 5.20 4.54 3.40 2.91 -
P/RPS 16.98 22.36 20.92 23.23 19.94 15.31 13.00 19.47%
P/EPS 90.76 152.28 87.34 81.89 132.36 61.97 87.11 2.77%
EY 1.10 0.66 1.15 1.22 0.76 1.61 1.15 -2.91%
DY 0.00 2.36 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 1.06 1.26 1.20 1.05 0.92 0.85 0.73 28.20%

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