[PACMAS] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 76.55%
YoY- 10.6%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 51,684 57,952 46,361 54,896 51,932 48,657 47,943 5.15%
PBT 9,008 10,505 13,907 12,429 7,703 11,807 15,962 -31.78%
Tax -2,622 -3,113 -3,759 -3,384 -2,499 -3,533 -5,228 -36.95%
NP 6,386 7,392 10,148 9,045 5,204 8,274 10,734 -29.33%
-
NP to SH 6,196 7,146 9,923 8,762 4,963 8,115 10,734 -30.74%
-
Tax Rate 29.11% 29.63% 27.03% 27.23% 32.44% 29.92% 32.75% -
Total Cost 45,298 50,560 36,213 45,851 46,728 40,383 37,209 14.05%
-
Net Worth 872,917 885,556 854,530 855,009 854,258 855,089 868,291 0.35%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 25,635 - - - 25,638 -
Div Payout % - - 258.35% - - - 238.85% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 872,917 885,556 854,530 855,009 854,258 855,089 868,291 0.35%
NOSH 171,160 170,956 170,906 171,001 170,851 171,017 170,923 0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.36% 12.76% 21.89% 16.48% 10.02% 17.00% 22.39% -
ROE 0.71% 0.81% 1.16% 1.02% 0.58% 0.95% 1.24% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.20 33.90 27.13 32.10 30.40 28.45 28.05 5.06%
EPS 3.62 4.18 5.80 5.12 2.90 4.75 6.28 -30.80%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 5.10 5.18 5.00 5.00 5.00 5.00 5.08 0.26%
Adjusted Per Share Value based on latest NOSH - 171,001
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.23 33.89 27.11 32.10 30.37 28.46 28.04 5.15%
EPS 3.62 4.18 5.80 5.12 2.90 4.75 6.28 -30.80%
DPS 0.00 0.00 14.99 0.00 0.00 0.00 14.99 -
NAPS 5.1051 5.179 4.9976 5.0004 4.996 5.0008 5.078 0.35%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 6.35 5.90 6.15 6.20 6.40 6.35 7.00 -
P/RPS 21.03 17.40 22.67 19.31 21.06 22.32 24.96 -10.82%
P/EPS 175.41 141.15 105.92 121.00 220.32 133.82 111.46 35.41%
EY 0.57 0.71 0.94 0.83 0.45 0.75 0.90 -26.31%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.14 -
P/NAPS 1.25 1.14 1.23 1.24 1.28 1.27 1.38 -6.40%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 24/05/06 24/02/06 08/11/05 29/08/05 26/05/05 24/02/05 -
Price 6.20 5.70 6.05 6.15 6.20 5.90 6.25 -
P/RPS 20.53 16.81 22.30 19.16 20.40 20.74 22.28 -5.32%
P/EPS 171.27 136.36 104.20 120.03 213.44 124.34 99.52 43.75%
EY 0.58 0.73 0.96 0.83 0.47 0.80 1.00 -30.52%
DY 0.00 0.00 2.48 0.00 0.00 0.00 2.40 -
P/NAPS 1.22 1.10 1.21 1.23 1.24 1.18 1.23 -0.54%

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