[PACMAS] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 3.43%
YoY- 378.88%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 190,245 174,815 164,237 153,429 150,574 146,399 137,432 24.18%
PBT 56,216 49,374 49,877 42,933 38,884 43,791 13,348 160.56%
Tax -16,309 -13,776 -12,028 -11,126 -8,133 -9,608 -11,774 24.23%
NP 39,907 35,598 37,849 31,807 30,751 34,183 1,574 761.34%
-
NP to SH 39,907 35,598 37,849 31,807 30,751 34,183 1,574 761.34%
-
Tax Rate 29.01% 27.90% 24.12% 25.91% 20.92% 21.94% 88.21% -
Total Cost 150,338 139,217 126,388 121,622 119,823 112,216 135,858 6.97%
-
Net Worth 870,689 859,924 855,094 842,447 843,561 683,803 683,323 17.51%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 25,643 25,643 17,095 17,095 17,095 17,095 58,017 -41.94%
Div Payout % 64.26% 72.04% 45.17% 53.75% 55.59% 50.01% 3,685.97% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 870,689 859,924 855,094 842,447 843,561 683,803 683,323 17.51%
NOSH 171,058 170,959 171,018 170,881 171,107 170,950 170,830 0.08%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 20.98% 20.36% 23.05% 20.73% 20.42% 23.35% 1.15% -
ROE 4.58% 4.14% 4.43% 3.78% 3.65% 5.00% 0.23% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 111.22 102.26 96.03 89.79 88.00 85.64 80.45 24.07%
EPS 23.33 20.82 22.13 18.61 17.97 20.00 0.92 761.45%
DPS 15.00 15.00 10.00 10.00 10.00 10.00 33.96 -41.97%
NAPS 5.09 5.03 5.00 4.93 4.93 4.00 4.00 17.41%
Adjusted Per Share Value based on latest NOSH - 170,881
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 111.26 102.24 96.05 89.73 88.06 85.62 80.37 24.18%
EPS 23.34 20.82 22.14 18.60 17.98 19.99 0.92 761.69%
DPS 15.00 15.00 10.00 10.00 10.00 10.00 33.93 -41.93%
NAPS 5.0921 5.0291 5.0009 4.9269 4.9334 3.9991 3.9963 17.51%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.35 5.55 4.98 4.70 3.80 2.92 2.89 -
P/RPS 5.71 5.43 5.19 5.23 4.32 3.41 3.59 36.21%
P/EPS 27.22 26.65 22.50 25.25 21.14 14.60 313.66 -80.36%
EY 3.67 3.75 4.44 3.96 4.73 6.85 0.32 407.80%
DY 2.36 2.70 2.01 2.13 2.63 3.42 11.75 -65.67%
P/NAPS 1.25 1.10 1.00 0.95 0.77 0.73 0.72 44.40%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 24/02/04 29/10/03 27/08/03 28/05/03 27/02/03 30/10/02 -
Price 5.40 6.35 6.00 5.20 4.54 3.40 2.91 -
P/RPS 4.86 6.21 6.25 5.79 5.16 3.97 3.62 21.67%
P/EPS 23.15 30.50 27.11 27.94 25.26 17.00 315.83 -82.45%
EY 4.32 3.28 3.69 3.58 3.96 5.88 0.32 466.06%
DY 2.78 2.36 1.67 1.92 2.20 2.94 11.67 -61.53%
P/NAPS 1.06 1.26 1.20 1.05 0.92 0.85 0.73 28.20%

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