[PACMAS] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -41.88%
YoY- -1.0%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 24,350 21,166 21,260 53,018 64,215 52,461 49,585 -37.83%
PBT 6,089 5,992 7,408 4,788 9,217 10,427 10,812 -31.87%
Tax 3,746 -1,288 -1,108 -565 -2,153 -1,984 -2,517 -
NP 9,835 4,704 6,300 4,223 7,064 8,443 8,295 12.05%
-
NP to SH 9,722 4,630 6,124 4,064 6,992 8,444 8,400 10.26%
-
Tax Rate -61.52% 21.50% 14.96% 11.80% 23.36% 19.03% 23.28% -
Total Cost 14,515 16,462 14,960 48,795 57,151 44,018 41,290 -50.28%
-
Net Worth 565,550 574,051 567,924 563,495 555,598 558,944 552,586 1.56%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 25,659 - - - 248,065 -
Div Payout % - - 418.99% - - - 2,953.16% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 565,550 574,051 567,924 563,495 555,598 558,944 552,586 1.56%
NOSH 170,861 170,848 171,061 170,756 170,953 170,931 171,079 -0.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 40.39% 22.22% 29.63% 7.97% 11.00% 16.09% 16.73% -
ROE 1.72% 0.81% 1.08% 0.72% 1.26% 1.51% 1.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.25 12.39 12.43 31.05 37.56 30.69 28.98 -37.78%
EPS 5.69 2.71 3.58 2.38 4.09 4.94 4.91 10.35%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 145.00 -
NAPS 3.31 3.36 3.32 3.30 3.25 3.27 3.23 1.64%
Adjusted Per Share Value based on latest NOSH - 170,756
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.24 12.38 12.43 31.01 37.55 30.68 29.00 -37.84%
EPS 5.69 2.71 3.58 2.38 4.09 4.94 4.91 10.35%
DPS 0.00 0.00 15.01 0.00 0.00 0.00 145.08 -
NAPS 3.3075 3.3572 3.3214 3.2955 3.2493 3.2689 3.2317 1.56%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.55 3.74 3.90 3.92 3.00 2.44 2.56 -
P/RPS 31.93 30.19 31.38 12.63 7.99 7.95 8.83 136.14%
P/EPS 79.96 138.01 108.94 164.71 73.35 49.39 52.14 33.08%
EY 1.25 0.72 0.92 0.61 1.36 2.02 1.92 -24.94%
DY 0.00 0.00 3.85 0.00 0.00 0.00 56.64 -
P/NAPS 1.37 1.11 1.17 1.19 0.92 0.75 0.79 44.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 18/05/10 25/02/10 24/11/09 25/08/09 21/05/09 24/02/09 -
Price 4.70 4.91 3.77 3.90 3.70 3.06 2.50 -
P/RPS 32.98 39.63 30.33 12.56 9.85 9.97 8.63 145.03%
P/EPS 82.60 181.18 105.31 163.87 90.46 61.94 50.92 38.18%
EY 1.21 0.55 0.95 0.61 1.11 1.61 1.96 -27.56%
DY 0.00 0.00 3.98 0.00 0.00 0.00 58.00 -
P/NAPS 1.42 1.46 1.14 1.18 1.14 0.94 0.77 50.55%

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