[PACMAS] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.65%
YoY- -5.72%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 210,893 211,141 201,846 203,428 195,554 194,695 200,423 3.46%
PBT 45,849 44,544 45,846 47,901 47,594 53,023 56,320 -12.84%
Tax -12,878 -12,755 -13,175 -14,644 -15,460 -16,773 -18,166 -20.54%
NP 32,971 31,789 32,671 33,257 32,134 36,250 38,154 -9.29%
-
NP to SH 32,027 30,794 31,763 32,574 31,734 36,091 38,154 -11.04%
-
Tax Rate 28.09% 28.63% 28.74% 30.57% 32.48% 31.63% 32.25% -
Total Cost 177,922 179,352 169,175 170,171 163,420 158,445 162,269 6.34%
-
Net Worth 872,917 885,556 854,530 855,009 854,258 855,089 868,291 0.35%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 25,635 25,635 25,635 25,638 25,638 25,638 25,638 -0.00%
Div Payout % 80.04% 83.25% 80.71% 78.71% 80.79% 71.04% 67.20% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 872,917 885,556 854,530 855,009 854,258 855,089 868,291 0.35%
NOSH 171,160 170,956 170,906 171,001 170,851 171,017 170,923 0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.63% 15.06% 16.19% 16.35% 16.43% 18.62% 19.04% -
ROE 3.67% 3.48% 3.72% 3.81% 3.71% 4.22% 4.39% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 123.21 123.51 118.10 118.96 114.46 113.84 117.26 3.36%
EPS 18.71 18.01 18.59 19.05 18.57 21.10 22.32 -11.12%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 5.10 5.18 5.00 5.00 5.00 5.00 5.08 0.26%
Adjusted Per Share Value based on latest NOSH - 171,001
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 123.34 123.48 118.05 118.97 114.37 113.86 117.21 3.46%
EPS 18.73 18.01 18.58 19.05 18.56 21.11 22.31 -11.03%
DPS 14.99 14.99 14.99 14.99 14.99 14.99 14.99 0.00%
NAPS 5.1051 5.179 4.9976 5.0004 4.996 5.0008 5.078 0.35%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 6.35 5.90 6.15 6.20 6.40 6.35 7.00 -
P/RPS 5.15 4.78 5.21 5.21 5.59 5.58 5.97 -9.40%
P/EPS 33.94 32.75 33.09 32.55 34.46 30.09 31.36 5.42%
EY 2.95 3.05 3.02 3.07 2.90 3.32 3.19 -5.09%
DY 2.36 2.54 2.44 2.42 2.34 2.36 2.14 6.76%
P/NAPS 1.25 1.14 1.23 1.24 1.28 1.27 1.38 -6.40%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 24/05/06 24/02/06 08/11/05 29/08/05 26/05/05 24/02/05 -
Price 6.20 5.70 6.05 6.15 6.20 5.90 6.25 -
P/RPS 5.03 4.62 5.12 5.17 5.42 5.18 5.33 -3.79%
P/EPS 33.13 31.64 32.55 32.29 33.38 27.96 28.00 11.90%
EY 3.02 3.16 3.07 3.10 3.00 3.58 3.57 -10.58%
DY 2.42 2.63 2.48 2.44 2.42 2.54 2.40 0.55%
P/NAPS 1.22 1.10 1.21 1.23 1.24 1.18 1.23 -0.54%

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