[PACMAS] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -27.99%
YoY- -11.94%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 62,637 57,615 51,684 57,952 46,361 54,896 51,932 13.27%
PBT 18,269 14,577 9,008 10,505 13,907 12,429 7,703 77.56%
Tax -4,778 -3,359 -2,622 -3,113 -3,759 -3,384 -2,499 53.86%
NP 13,491 11,218 6,386 7,392 10,148 9,045 5,204 88.38%
-
NP to SH 13,185 11,024 6,196 7,146 9,923 8,762 4,963 91.47%
-
Tax Rate 26.15% 23.04% 29.11% 29.63% 27.03% 27.23% 32.44% -
Total Cost 49,146 46,397 45,298 50,560 36,213 45,851 46,728 3.41%
-
Net Worth 896,101 883,629 872,917 885,556 854,530 855,009 854,258 3.23%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 282,169 - - - 25,635 - - -
Div Payout % 2,140.08% - - - 258.35% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 896,101 883,629 872,917 885,556 854,530 855,009 854,258 3.23%
NOSH 171,011 170,914 171,160 170,956 170,906 171,001 170,851 0.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 21.54% 19.47% 12.36% 12.76% 21.89% 16.48% 10.02% -
ROE 1.47% 1.25% 0.71% 0.81% 1.16% 1.02% 0.58% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 36.63 33.71 30.20 33.90 27.13 32.10 30.40 13.19%
EPS 7.71 6.45 3.62 4.18 5.80 5.12 2.90 91.57%
DPS 165.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 5.24 5.17 5.10 5.18 5.00 5.00 5.00 3.16%
Adjusted Per Share Value based on latest NOSH - 170,956
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 36.63 33.70 30.23 33.89 27.11 32.10 30.37 13.26%
EPS 7.71 6.45 3.62 4.18 5.80 5.12 2.90 91.57%
DPS 165.02 0.00 0.00 0.00 14.99 0.00 0.00 -
NAPS 5.2407 5.1677 5.1051 5.179 4.9976 5.0004 4.996 3.23%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.88 6.15 6.35 5.90 6.15 6.20 6.40 -
P/RPS 13.32 18.24 21.03 17.40 22.67 19.31 21.06 -26.25%
P/EPS 63.29 95.35 175.41 141.15 105.92 121.00 220.32 -56.36%
EY 1.58 1.05 0.57 0.71 0.94 0.83 0.45 130.48%
DY 33.81 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.93 1.19 1.25 1.14 1.23 1.24 1.28 -19.13%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 16/11/06 23/08/06 24/05/06 24/02/06 08/11/05 29/08/05 -
Price 3.88 6.20 6.20 5.70 6.05 6.15 6.20 -
P/RPS 10.59 18.39 20.53 16.81 22.30 19.16 20.40 -35.33%
P/EPS 50.32 96.12 171.27 136.36 104.20 120.03 213.44 -61.73%
EY 1.99 1.04 0.58 0.73 0.96 0.83 0.47 161.03%
DY 42.53 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 0.74 1.20 1.22 1.10 1.21 1.23 1.24 -29.05%

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