[PACMAS] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 42.77%
YoY- 73.42%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 47,943 47,022 51,073 54,385 48,547 49,061 38,252 16.16%
PBT 15,962 12,122 13,132 15,104 10,165 15,527 15,420 2.31%
Tax -5,228 -4,200 -3,812 -4,926 -3,036 -3,778 -4,569 9.35%
NP 10,734 7,922 9,320 10,178 7,129 11,749 10,851 -0.71%
-
NP to SH 10,734 7,922 9,320 10,178 7,129 11,749 10,851 -0.71%
-
Tax Rate 32.75% 34.65% 29.03% 32.61% 29.87% 24.33% 29.63% -
Total Cost 37,209 39,100 41,753 44,207 41,418 37,312 27,401 22.51%
-
Net Worth 868,291 858,929 861,886 870,689 859,924 855,094 842,447 2.02%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 25,638 - - - 25,643 - - -
Div Payout % 238.85% - - - 359.71% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 868,291 858,929 861,886 870,689 859,924 855,094 842,447 2.02%
NOSH 170,923 171,101 171,009 171,058 170,959 171,018 170,881 0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 22.39% 16.85% 18.25% 18.71% 14.68% 23.95% 28.37% -
ROE 1.24% 0.92% 1.08% 1.17% 0.83% 1.37% 1.29% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 28.05 27.48 29.87 31.79 28.40 28.69 22.39 16.13%
EPS 6.28 4.63 5.45 5.95 4.17 6.87 6.35 -0.73%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 5.08 5.02 5.04 5.09 5.03 5.00 4.93 2.00%
Adjusted Per Share Value based on latest NOSH - 171,058
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 28.04 27.50 29.87 31.81 28.39 28.69 22.37 16.17%
EPS 6.28 4.63 5.45 5.95 4.17 6.87 6.35 -0.73%
DPS 14.99 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 5.078 5.0233 5.0406 5.0921 5.0291 5.0009 4.9269 2.02%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 7.00 5.95 5.70 6.35 5.55 4.98 4.70 -
P/RPS 24.96 21.65 19.09 19.97 19.54 17.36 21.00 12.14%
P/EPS 111.46 128.51 104.59 106.72 133.09 72.49 74.02 31.21%
EY 0.90 0.78 0.96 0.94 0.75 1.38 1.35 -23.59%
DY 2.14 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 1.38 1.19 1.13 1.25 1.10 1.00 0.95 28.11%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 03/11/04 19/08/04 18/05/04 24/02/04 29/10/03 27/08/03 -
Price 6.25 6.15 5.80 5.40 6.35 6.00 5.20 -
P/RPS 22.28 22.38 19.42 16.98 22.36 20.92 23.23 -2.73%
P/EPS 99.52 132.83 106.42 90.76 152.28 87.34 81.89 13.81%
EY 1.00 0.75 0.94 1.10 0.66 1.15 1.22 -12.36%
DY 2.40 0.00 0.00 0.00 2.36 0.00 0.00 -
P/NAPS 1.23 1.23 1.15 1.06 1.26 1.20 1.05 11.07%

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