[PACMAS] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 7.79%
YoY- -98.81%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 150,574 146,399 137,432 132,756 128,924 128,140 237,632 -26.24%
PBT 38,884 43,791 13,348 20,006 21,706 521,001 571,591 -83.36%
Tax -8,133 -9,608 -11,774 -13,364 -15,544 -14,937 -27,242 -55.36%
NP 30,751 34,183 1,574 6,642 6,162 506,064 544,349 -85.30%
-
NP to SH 30,751 34,183 1,574 6,642 6,162 506,064 544,349 -85.30%
-
Tax Rate 20.92% 21.94% 88.21% 66.80% 71.61% 2.87% 4.77% -
Total Cost 119,823 112,216 135,858 126,114 122,762 -377,924 -306,717 -
-
Net Worth 843,561 683,803 683,323 683,681 824,095 2,767,418 1,343,589 -26.69%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 17,095 17,095 58,017 58,017 58,017 58,017 23,898 -20.03%
Div Payout % 55.59% 50.01% 3,685.97% 873.49% 941.53% 11.46% 4.39% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 843,561 683,803 683,323 683,681 824,095 2,767,418 1,343,589 -26.69%
NOSH 171,107 170,950 170,830 170,920 170,974 580,171 682,025 -60.25%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 20.42% 23.35% 1.15% 5.00% 4.78% 394.93% 229.07% -
ROE 3.65% 5.00% 0.23% 0.97% 0.75% 18.29% 40.51% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 88.00 85.64 80.45 77.67 75.41 22.09 34.84 85.57%
EPS 17.97 20.00 0.92 3.89 3.60 87.23 79.81 -63.02%
DPS 10.00 10.00 33.96 33.94 33.93 10.00 3.50 101.48%
NAPS 4.93 4.00 4.00 4.00 4.82 4.77 1.97 84.42%
Adjusted Per Share Value based on latest NOSH - 170,920
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 88.06 85.62 80.37 77.64 75.40 74.94 138.97 -26.24%
EPS 17.98 19.99 0.92 3.88 3.60 295.96 318.35 -85.30%
DPS 10.00 10.00 33.93 33.93 33.93 33.93 13.98 -20.03%
NAPS 4.9334 3.9991 3.9963 3.9984 4.8196 16.1847 7.8577 -26.69%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.80 2.92 2.89 3.30 3.28 3.38 6.64 -
P/RPS 4.32 3.41 3.59 4.25 4.35 15.30 19.06 -62.85%
P/EPS 21.14 14.60 313.66 84.92 91.01 3.87 8.32 86.30%
EY 4.73 6.85 0.32 1.18 1.10 25.81 12.02 -46.33%
DY 2.63 3.42 11.75 10.29 10.35 2.96 0.53 191.21%
P/NAPS 0.77 0.73 0.72 0.83 0.68 0.71 3.37 -62.65%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 30/10/02 21/08/02 23/05/02 08/02/02 31/10/01 -
Price 4.54 3.40 2.91 3.24 3.44 3.34 3.42 -
P/RPS 5.16 3.97 3.62 4.17 4.56 15.12 9.82 -34.90%
P/EPS 25.26 17.00 315.83 83.38 95.45 3.83 4.28 226.93%
EY 3.96 5.88 0.32 1.20 1.05 26.12 23.34 -69.38%
DY 2.20 2.94 11.67 10.48 9.86 2.99 1.02 67.01%
P/NAPS 0.92 0.85 0.73 0.81 0.71 0.70 1.74 -34.63%

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