[PACMAS] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 16.04%
YoY- 25.01%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 159,659 190,954 219,279 223,942 219,268 229,820 240,215 -23.85%
PBT 27,405 31,840 35,244 35,966 30,575 23,697 29,283 -4.32%
Tax -5,114 -5,810 -7,219 -8,029 -6,542 -5,237 -6,065 -10.75%
NP 22,291 26,030 28,025 27,937 24,033 18,460 23,218 -2.68%
-
NP to SH 21,810 25,624 27,900 27,941 24,079 18,463 22,890 -3.17%
-
Tax Rate 18.66% 18.25% 20.48% 22.32% 21.40% 22.10% 20.71% -
Total Cost 137,368 164,924 191,254 196,005 195,235 211,360 216,997 -26.29%
-
Net Worth 574,051 567,924 563,495 555,598 558,944 552,586 685,714 -11.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 25,659 25,659 248,065 248,065 248,065 248,065 25,653 0.01%
Div Payout % 117.65% 100.14% 889.12% 887.82% 1,030.21% 1,343.58% 112.08% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 574,051 567,924 563,495 555,598 558,944 552,586 685,714 -11.18%
NOSH 170,848 171,061 170,756 170,953 170,931 171,079 171,428 -0.22%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.96% 13.63% 12.78% 12.48% 10.96% 8.03% 9.67% -
ROE 3.80% 4.51% 4.95% 5.03% 4.31% 3.34% 3.34% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 93.45 111.63 128.42 131.00 128.28 134.34 140.13 -23.68%
EPS 12.77 14.98 16.34 16.34 14.09 10.79 13.35 -2.92%
DPS 15.00 15.00 145.00 145.00 145.00 145.00 15.00 0.00%
NAPS 3.36 3.32 3.30 3.25 3.27 3.23 4.00 -10.98%
Adjusted Per Share Value based on latest NOSH - 170,953
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 93.37 111.68 128.24 130.97 128.23 134.41 140.49 -23.86%
EPS 12.76 14.99 16.32 16.34 14.08 10.80 13.39 -3.16%
DPS 15.01 15.01 145.08 145.08 145.08 145.08 15.00 0.04%
NAPS 3.3572 3.3214 3.2955 3.2493 3.2689 3.2317 4.0103 -11.18%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.74 3.90 3.92 3.00 2.44 2.56 4.18 -
P/RPS 4.00 3.49 3.05 2.29 1.90 1.91 2.98 21.70%
P/EPS 29.30 26.04 23.99 18.36 17.32 23.72 31.30 -4.31%
EY 3.41 3.84 4.17 5.45 5.77 4.22 3.19 4.55%
DY 4.01 3.85 36.99 48.33 59.43 56.64 3.59 7.66%
P/NAPS 1.11 1.17 1.19 0.92 0.75 0.79 1.05 3.77%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 25/02/10 24/11/09 25/08/09 21/05/09 24/02/09 18/11/08 -
Price 4.91 3.77 3.90 3.70 3.06 2.50 2.64 -
P/RPS 5.25 3.38 3.04 2.82 2.39 1.86 1.88 98.42%
P/EPS 38.46 25.17 23.87 22.64 21.72 23.17 19.77 55.89%
EY 2.60 3.97 4.19 4.42 4.60 4.32 5.06 -35.87%
DY 3.05 3.98 37.18 39.19 47.39 58.00 5.68 -33.96%
P/NAPS 1.46 1.14 1.18 1.14 0.94 0.77 0.66 69.85%

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