[PACMAS] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.02%
YoY- 36.65%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 240,923 238,797 241,454 237,427 232,823 229,888 213,612 8.34%
PBT 37,499 49,189 51,060 60,498 57,093 52,359 47,997 -15.15%
Tax -8,964 -12,409 -13,842 -15,733 -14,883 -13,872 -12,853 -21.33%
NP 28,535 36,780 37,218 44,765 42,210 38,487 35,144 -12.95%
-
NP to SH 27,901 35,948 36,306 43,764 41,280 37,551 34,289 -12.83%
-
Tax Rate 23.90% 25.23% 27.11% 26.01% 26.07% 26.49% 26.78% -
Total Cost 212,388 202,017 204,236 192,662 190,613 191,401 178,468 12.28%
-
Net Worth 683,544 725,153 711,493 707,385 719,870 896,101 883,629 -15.71%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 25,653 25,653 282,169 282,169 282,169 282,169 25,635 0.04%
Div Payout % 91.95% 71.36% 777.20% 644.75% 683.55% 751.43% 74.76% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 683,544 725,153 711,493 707,385 719,870 896,101 883,629 -15.71%
NOSH 170,886 171,026 170,622 170,866 170,990 171,011 170,914 -0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.84% 15.40% 15.41% 18.85% 18.13% 16.74% 16.45% -
ROE 4.08% 4.96% 5.10% 6.19% 5.73% 4.19% 3.88% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 140.98 139.63 141.51 138.95 136.16 134.43 124.98 8.35%
EPS 16.33 21.02 21.28 25.61 24.14 21.96 20.06 -12.80%
DPS 15.00 15.00 165.00 165.00 165.00 165.00 15.00 0.00%
NAPS 4.00 4.24 4.17 4.14 4.21 5.24 5.17 -15.70%
Adjusted Per Share Value based on latest NOSH - 170,866
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 140.90 139.66 141.21 138.85 136.16 134.45 124.93 8.34%
EPS 16.32 21.02 21.23 25.59 24.14 21.96 20.05 -12.81%
DPS 15.00 15.00 165.02 165.02 165.02 165.02 14.99 0.04%
NAPS 3.9976 4.2409 4.161 4.137 4.21 5.2407 5.1677 -15.71%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.26 3.42 3.56 3.36 3.58 4.88 6.15 -
P/RPS 3.02 2.45 2.52 2.42 2.63 3.63 4.92 -27.75%
P/EPS 26.09 16.27 16.73 13.12 14.83 22.22 30.65 -10.17%
EY 3.83 6.15 5.98 7.62 6.74 4.50 3.26 11.32%
DY 3.52 4.39 46.35 49.11 46.09 33.81 2.44 27.64%
P/NAPS 1.07 0.81 0.85 0.81 0.85 0.93 1.19 -6.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 27/02/08 15/11/07 13/08/07 23/05/07 27/02/07 16/11/06 -
Price 4.16 4.24 3.34 3.42 3.52 3.88 6.20 -
P/RPS 2.95 3.04 2.36 2.46 2.59 2.89 4.96 -29.25%
P/EPS 25.48 20.17 15.70 13.35 14.58 17.67 30.90 -12.05%
EY 3.92 4.96 6.37 7.49 6.86 5.66 3.24 13.52%
DY 3.61 3.54 49.40 48.25 46.88 42.53 2.42 30.52%
P/NAPS 1.04 1.00 0.80 0.83 0.84 0.74 1.20 -9.09%

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