[PACMAS] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.0%
YoY- 0.92%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 232,823 229,888 213,612 210,893 211,141 201,846 203,428 9.42%
PBT 57,093 52,359 47,997 45,849 44,544 45,846 47,901 12.42%
Tax -14,883 -13,872 -12,853 -12,878 -12,755 -13,175 -14,644 1.08%
NP 42,210 38,487 35,144 32,971 31,789 32,671 33,257 17.24%
-
NP to SH 41,280 37,551 34,289 32,027 30,794 31,763 32,574 17.12%
-
Tax Rate 26.07% 26.49% 26.78% 28.09% 28.63% 28.74% 30.57% -
Total Cost 190,613 191,401 178,468 177,922 179,352 169,175 170,171 7.86%
-
Net Worth 719,870 896,101 883,629 872,917 885,556 854,530 855,009 -10.84%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 282,169 282,169 25,635 25,635 25,635 25,635 25,638 395.50%
Div Payout % 683.55% 751.43% 74.76% 80.04% 83.25% 80.71% 78.71% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 719,870 896,101 883,629 872,917 885,556 854,530 855,009 -10.84%
NOSH 170,990 171,011 170,914 171,160 170,956 170,906 171,001 -0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.13% 16.74% 16.45% 15.63% 15.06% 16.19% 16.35% -
ROE 5.73% 4.19% 3.88% 3.67% 3.48% 3.72% 3.81% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 136.16 134.43 124.98 123.21 123.51 118.10 118.96 9.42%
EPS 24.14 21.96 20.06 18.71 18.01 18.59 19.05 17.11%
DPS 165.00 165.00 15.00 15.00 15.00 15.00 15.00 395.33%
NAPS 4.21 5.24 5.17 5.10 5.18 5.00 5.00 -10.84%
Adjusted Per Share Value based on latest NOSH - 171,160
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 136.16 134.45 124.93 123.34 123.48 118.05 118.97 9.42%
EPS 24.14 21.96 20.05 18.73 18.01 18.58 19.05 17.11%
DPS 165.02 165.02 14.99 14.99 14.99 14.99 14.99 395.59%
NAPS 4.21 5.2407 5.1677 5.1051 5.179 4.9976 5.0004 -10.84%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.58 4.88 6.15 6.35 5.90 6.15 6.20 -
P/RPS 2.63 3.63 4.92 5.15 4.78 5.21 5.21 -36.62%
P/EPS 14.83 22.22 30.65 33.94 32.75 33.09 32.55 -40.81%
EY 6.74 4.50 3.26 2.95 3.05 3.02 3.07 69.00%
DY 46.09 33.81 2.44 2.36 2.54 2.44 2.42 614.45%
P/NAPS 0.85 0.93 1.19 1.25 1.14 1.23 1.24 -22.27%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 27/02/07 16/11/06 23/08/06 24/05/06 24/02/06 08/11/05 -
Price 3.52 3.88 6.20 6.20 5.70 6.05 6.15 -
P/RPS 2.59 2.89 4.96 5.03 4.62 5.12 5.17 -36.94%
P/EPS 14.58 17.67 30.90 33.13 31.64 32.55 32.29 -41.17%
EY 6.86 5.66 3.24 3.02 3.16 3.07 3.10 69.89%
DY 46.88 42.53 2.42 2.42 2.63 2.48 2.44 618.64%
P/NAPS 0.84 0.74 1.20 1.22 1.10 1.21 1.23 -22.46%

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