[PACMAS] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
03-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -15.0%
YoY- -32.57%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 51,932 48,657 47,943 47,022 51,073 54,385 48,547 4.60%
PBT 7,703 11,807 15,962 12,122 13,132 15,104 10,165 -16.89%
Tax -2,499 -3,533 -5,228 -4,200 -3,812 -4,926 -3,036 -12.18%
NP 5,204 8,274 10,734 7,922 9,320 10,178 7,129 -18.94%
-
NP to SH 4,963 8,115 10,734 7,922 9,320 10,178 7,129 -21.46%
-
Tax Rate 32.44% 29.92% 32.75% 34.65% 29.03% 32.61% 29.87% -
Total Cost 46,728 40,383 37,209 39,100 41,753 44,207 41,418 8.38%
-
Net Worth 854,258 855,089 868,291 858,929 861,886 870,689 859,924 -0.44%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 25,638 - - - 25,643 -
Div Payout % - - 238.85% - - - 359.71% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 854,258 855,089 868,291 858,929 861,886 870,689 859,924 -0.44%
NOSH 170,851 171,017 170,923 171,101 171,009 171,058 170,959 -0.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.02% 17.00% 22.39% 16.85% 18.25% 18.71% 14.68% -
ROE 0.58% 0.95% 1.24% 0.92% 1.08% 1.17% 0.83% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.40 28.45 28.05 27.48 29.87 31.79 28.40 4.64%
EPS 2.90 4.75 6.28 4.63 5.45 5.95 4.17 -21.52%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 5.00 5.00 5.08 5.02 5.04 5.09 5.03 -0.39%
Adjusted Per Share Value based on latest NOSH - 171,101
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.37 28.46 28.04 27.50 29.87 31.81 28.39 4.60%
EPS 2.90 4.75 6.28 4.63 5.45 5.95 4.17 -21.52%
DPS 0.00 0.00 14.99 0.00 0.00 0.00 15.00 -
NAPS 4.996 5.0008 5.078 5.0233 5.0406 5.0921 5.0291 -0.43%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 6.40 6.35 7.00 5.95 5.70 6.35 5.55 -
P/RPS 21.06 22.32 24.96 21.65 19.09 19.97 19.54 5.12%
P/EPS 220.32 133.82 111.46 128.51 104.59 106.72 133.09 39.98%
EY 0.45 0.75 0.90 0.78 0.96 0.94 0.75 -28.88%
DY 0.00 0.00 2.14 0.00 0.00 0.00 2.70 -
P/NAPS 1.28 1.27 1.38 1.19 1.13 1.25 1.10 10.64%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 24/02/05 03/11/04 19/08/04 18/05/04 24/02/04 -
Price 6.20 5.90 6.25 6.15 5.80 5.40 6.35 -
P/RPS 20.40 20.74 22.28 22.38 19.42 16.98 22.36 -5.93%
P/EPS 213.44 124.34 99.52 132.83 106.42 90.76 152.28 25.26%
EY 0.47 0.80 1.00 0.75 0.94 1.10 0.66 -20.27%
DY 0.00 0.00 2.40 0.00 0.00 0.00 2.36 -
P/NAPS 1.24 1.18 1.23 1.23 1.15 1.06 1.26 -1.06%

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