[PACMAS] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.52%
YoY- 198.59%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 21,260 53,018 64,215 52,461 49,585 57,681 59,541 -49.57%
PBT 7,408 4,788 9,217 10,427 10,812 5,510 3,826 55.16%
Tax -1,108 -565 -2,153 -1,984 -2,517 -1,375 -666 40.27%
NP 6,300 4,223 7,064 8,443 8,295 4,135 3,160 58.20%
-
NP to SH 6,124 4,064 6,992 8,444 8,400 4,105 3,130 56.24%
-
Tax Rate 14.96% 11.80% 23.36% 19.03% 23.28% 24.95% 17.41% -
Total Cost 14,960 48,795 57,151 44,018 41,290 53,546 56,381 -58.60%
-
Net Worth 567,924 563,495 555,598 558,944 552,586 685,714 683,902 -11.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 25,659 - - - 248,065 - - -
Div Payout % 418.99% - - - 2,953.16% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 567,924 563,495 555,598 558,944 552,586 685,714 683,902 -11.62%
NOSH 171,061 170,756 170,953 170,931 171,079 171,428 170,975 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 29.63% 7.97% 11.00% 16.09% 16.73% 7.17% 5.31% -
ROE 1.08% 0.72% 1.26% 1.51% 1.52% 0.60% 0.46% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.43 31.05 37.56 30.69 28.98 33.65 34.82 -49.58%
EPS 3.58 2.38 4.09 4.94 4.91 2.40 1.83 56.22%
DPS 15.00 0.00 0.00 0.00 145.00 0.00 0.00 -
NAPS 3.32 3.30 3.25 3.27 3.23 4.00 4.00 -11.65%
Adjusted Per Share Value based on latest NOSH - 170,931
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.43 31.01 37.55 30.68 29.00 33.73 34.82 -49.58%
EPS 3.58 2.38 4.09 4.94 4.91 2.40 1.83 56.22%
DPS 15.01 0.00 0.00 0.00 145.08 0.00 0.00 -
NAPS 3.3214 3.2955 3.2493 3.2689 3.2317 4.0103 3.9997 -11.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.90 3.92 3.00 2.44 2.56 4.18 4.12 -
P/RPS 31.38 12.63 7.99 7.95 8.83 12.42 11.83 91.28%
P/EPS 108.94 164.71 73.35 49.39 52.14 174.56 225.05 -38.26%
EY 0.92 0.61 1.36 2.02 1.92 0.57 0.44 63.29%
DY 3.85 0.00 0.00 0.00 56.64 0.00 0.00 -
P/NAPS 1.17 1.19 0.92 0.75 0.79 1.05 1.03 8.84%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 21/05/09 24/02/09 18/11/08 26/08/08 -
Price 3.77 3.90 3.70 3.06 2.50 2.64 4.00 -
P/RPS 30.33 12.56 9.85 9.97 8.63 7.85 11.49 90.66%
P/EPS 105.31 163.87 90.46 61.94 50.92 110.25 218.50 -38.44%
EY 0.95 0.61 1.11 1.61 1.96 0.91 0.46 61.95%
DY 3.98 0.00 0.00 0.00 58.00 0.00 0.00 -
P/NAPS 1.14 1.18 1.14 0.94 0.77 0.66 1.00 9.10%

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