[PACMAS] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 64.36%
YoY- 139.63%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 49,061 38,252 38,955 37,969 38,253 35,397 34,780 25.75%
PBT 15,527 15,420 8,262 10,668 8,583 11,371 13,169 11.59%
Tax -3,778 -4,569 -2,393 -1,288 -2,876 -3,013 -3,868 -1.55%
NP 11,749 10,851 5,869 9,380 5,707 8,358 9,301 16.83%
-
NP to SH 11,749 10,851 5,869 9,380 5,707 8,358 9,301 16.83%
-
Tax Rate 24.33% 29.63% 28.96% 12.07% 33.51% 26.50% 29.37% -
Total Cost 37,312 27,401 33,086 28,589 32,546 27,039 25,479 28.92%
-
Net Worth 855,094 842,447 843,561 683,803 683,323 832,381 824,095 2.48%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 17,095 - - - -
Div Payout % - - - 182.25% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 855,094 842,447 843,561 683,803 683,323 832,381 824,095 2.48%
NOSH 171,018 170,881 171,107 170,950 170,830 170,920 170,974 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 23.95% 28.37% 15.07% 24.70% 14.92% 23.61% 26.74% -
ROE 1.37% 1.29% 0.70% 1.37% 0.84% 1.00% 1.13% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 28.69 22.39 22.77 22.21 22.39 20.71 20.34 25.74%
EPS 6.87 6.35 3.43 5.49 3.34 4.89 5.44 16.81%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.00 4.93 4.93 4.00 4.00 4.87 4.82 2.47%
Adjusted Per Share Value based on latest NOSH - 170,950
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 28.69 22.37 22.78 22.21 22.37 20.70 20.34 25.74%
EPS 6.87 6.35 3.43 5.49 3.34 4.89 5.44 16.81%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.0009 4.9269 4.9334 3.9991 3.9963 4.868 4.8196 2.49%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.98 4.70 3.80 2.92 2.89 3.30 3.28 -
P/RPS 17.36 21.00 16.69 13.15 12.91 15.93 16.12 5.05%
P/EPS 72.49 74.02 110.79 53.22 86.51 67.48 60.29 13.05%
EY 1.38 1.35 0.90 1.88 1.16 1.48 1.66 -11.57%
DY 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.77 0.73 0.72 0.68 0.68 29.28%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 29/10/03 27/08/03 28/05/03 27/02/03 30/10/02 21/08/02 23/05/02 -
Price 6.00 5.20 4.54 3.40 2.91 3.24 3.44 -
P/RPS 20.92 23.23 19.94 15.31 13.00 15.64 16.91 15.22%
P/EPS 87.34 81.89 132.36 61.97 87.11 66.26 63.24 23.99%
EY 1.15 1.22 0.76 1.61 1.15 1.51 1.58 -19.06%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 1.20 1.05 0.92 0.85 0.73 0.67 0.71 41.84%

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