[PACMAS] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.56%
YoY- 239.64%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 93,441 92,929 89,471 85,907 80,513 102,900 96,667 -2.23%
PBT 26,592 25,688 23,270 22,078 23,928 29,568 27,816 -2.95%
Tax 123,600 3,297 4,335 76,540 79,379 74,060 74,410 40.30%
NP 150,192 28,985 27,605 98,618 103,307 103,628 102,226 29.26%
-
NP to SH 149,766 28,395 27,003 98,055 102,740 103,163 101,791 29.39%
-
Tax Rate -464.80% -12.83% -18.63% -346.68% -331.74% -250.47% -267.51% -
Total Cost -56,751 63,944 61,866 -12,711 -22,794 -728 -5,559 371.26%
-
Net Worth 176,118 458,701 451,852 444,396 439,309 661,758 654,861 -58.36%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 411,229 - 290,353 290,353 290,353 290,353 - -
Div Payout % 274.58% - 1,075.26% 296.11% 282.61% 281.45% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 176,118 458,701 451,852 444,396 439,309 661,758 654,861 -58.36%
NOSH 170,989 171,157 171,156 170,921 170,937 170,997 170,982 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 160.73% 31.19% 30.85% 114.80% 128.31% 100.71% 105.75% -
ROE 85.04% 6.19% 5.98% 22.06% 23.39% 15.59% 15.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 54.65 54.29 52.27 50.26 47.10 60.18 56.54 -2.24%
EPS 87.59 16.59 15.78 57.37 60.10 60.33 59.53 29.39%
DPS 240.50 0.00 169.80 169.80 169.80 169.80 0.00 -
NAPS 1.03 2.68 2.64 2.60 2.57 3.87 3.83 -58.36%
Adjusted Per Share Value based on latest NOSH - 170,921
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 54.65 54.35 52.33 50.24 47.09 60.18 56.53 -2.23%
EPS 87.59 16.61 15.79 57.35 60.09 60.33 59.53 29.39%
DPS 240.50 0.00 169.81 169.81 169.81 169.81 0.00 -
NAPS 1.03 2.6826 2.6426 2.599 2.5692 3.8702 3.8298 -58.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.05 3.59 3.56 3.02 3.81 5.88 4.75 -
P/RPS 1.92 6.61 6.81 6.01 8.09 9.77 8.40 -62.64%
P/EPS 1.20 21.64 22.56 5.26 6.34 9.75 7.98 -71.75%
EY 83.42 4.62 4.43 19.00 15.78 10.26 12.53 254.30%
DY 229.05 0.00 47.70 56.23 44.57 28.88 0.00 -
P/NAPS 1.02 1.34 1.35 1.16 1.48 1.52 1.24 -12.21%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 15/05/12 23/02/12 23/11/11 22/08/11 19/05/11 10/03/11 -
Price 0.31 3.38 3.58 3.50 3.42 4.26 4.66 -
P/RPS 0.57 6.23 6.85 6.96 7.26 7.08 8.24 -83.17%
P/EPS 0.35 20.37 22.69 6.10 5.69 7.06 7.83 -87.42%
EY 282.54 4.91 4.41 16.39 17.57 14.16 12.78 689.19%
DY 775.81 0.00 47.43 48.51 49.65 39.86 0.00 -
P/NAPS 0.30 1.26 1.36 1.35 1.33 1.10 1.22 -60.78%

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