[PACMAS] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 77.92%
YoY- 25.82%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 56,288 60,887 62,637 57,615 51,684 57,952 46,361 13.84%
PBT 12,413 15,239 18,269 14,577 9,008 10,505 13,907 -7.31%
Tax -3,472 -4,124 -4,778 -3,359 -2,622 -3,113 -3,759 -5.17%
NP 8,941 11,115 13,491 11,218 6,386 7,392 10,148 -8.11%
-
NP to SH 8,680 10,875 13,185 11,024 6,196 7,146 9,923 -8.55%
-
Tax Rate 27.97% 27.06% 26.15% 23.04% 29.11% 29.63% 27.03% -
Total Cost 47,347 49,772 49,146 46,397 45,298 50,560 36,213 19.62%
-
Net Worth 707,385 719,870 896,101 883,629 872,917 885,556 854,530 -11.86%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 282,169 - - - 25,635 -
Div Payout % - - 2,140.08% - - - 258.35% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 707,385 719,870 896,101 883,629 872,917 885,556 854,530 -11.86%
NOSH 170,866 170,990 171,011 170,914 171,160 170,956 170,906 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.88% 18.26% 21.54% 19.47% 12.36% 12.76% 21.89% -
ROE 1.23% 1.51% 1.47% 1.25% 0.71% 0.81% 1.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.94 35.61 36.63 33.71 30.20 33.90 27.13 13.85%
EPS 5.08 6.36 7.71 6.45 3.62 4.18 5.80 -8.47%
DPS 0.00 0.00 165.00 0.00 0.00 0.00 15.00 -
NAPS 4.14 4.21 5.24 5.17 5.10 5.18 5.00 -11.85%
Adjusted Per Share Value based on latest NOSH - 170,914
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.92 35.61 36.63 33.70 30.23 33.89 27.11 13.86%
EPS 5.08 6.36 7.71 6.45 3.62 4.18 5.80 -8.47%
DPS 0.00 0.00 165.02 0.00 0.00 0.00 14.99 -
NAPS 4.137 4.21 5.2407 5.1677 5.1051 5.179 4.9976 -11.86%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.36 3.58 4.88 6.15 6.35 5.90 6.15 -
P/RPS 10.20 10.05 13.32 18.24 21.03 17.40 22.67 -41.36%
P/EPS 66.14 56.29 63.29 95.35 175.41 141.15 105.92 -27.00%
EY 1.51 1.78 1.58 1.05 0.57 0.71 0.94 37.28%
DY 0.00 0.00 33.81 0.00 0.00 0.00 2.44 -
P/NAPS 0.81 0.85 0.93 1.19 1.25 1.14 1.23 -24.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 13/08/07 23/05/07 27/02/07 16/11/06 23/08/06 24/05/06 24/02/06 -
Price 3.42 3.52 3.88 6.20 6.20 5.70 6.05 -
P/RPS 10.38 9.89 10.59 18.39 20.53 16.81 22.30 -40.02%
P/EPS 67.32 55.35 50.32 96.12 171.27 136.36 104.20 -25.32%
EY 1.49 1.81 1.99 1.04 0.58 0.73 0.96 34.16%
DY 0.00 0.00 42.53 0.00 0.00 0.00 2.48 -
P/NAPS 0.83 0.84 0.74 1.20 1.22 1.10 1.21 -22.27%

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