[PACMAS] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2071.73%
YoY- -93.25%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 164,237 153,429 150,574 146,399 137,432 132,756 128,924 17.49%
PBT 49,877 42,933 38,884 43,791 13,348 20,006 21,706 74.04%
Tax -12,028 -11,126 -8,133 -9,608 -11,774 -13,364 -15,544 -15.70%
NP 37,849 31,807 30,751 34,183 1,574 6,642 6,162 235.02%
-
NP to SH 37,849 31,807 30,751 34,183 1,574 6,642 6,162 235.02%
-
Tax Rate 24.12% 25.91% 20.92% 21.94% 88.21% 66.80% 71.61% -
Total Cost 126,388 121,622 119,823 112,216 135,858 126,114 122,762 1.95%
-
Net Worth 855,094 842,447 843,561 683,803 683,323 683,681 824,095 2.48%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 17,095 17,095 17,095 17,095 58,017 58,017 58,017 -55.68%
Div Payout % 45.17% 53.75% 55.59% 50.01% 3,685.97% 873.49% 941.53% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 855,094 842,447 843,561 683,803 683,323 683,681 824,095 2.48%
NOSH 171,018 170,881 171,107 170,950 170,830 170,920 170,974 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 23.05% 20.73% 20.42% 23.35% 1.15% 5.00% 4.78% -
ROE 4.43% 3.78% 3.65% 5.00% 0.23% 0.97% 0.75% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 96.03 89.79 88.00 85.64 80.45 77.67 75.41 17.46%
EPS 22.13 18.61 17.97 20.00 0.92 3.89 3.60 235.20%
DPS 10.00 10.00 10.00 10.00 33.96 33.94 33.93 -55.67%
NAPS 5.00 4.93 4.93 4.00 4.00 4.00 4.82 2.47%
Adjusted Per Share Value based on latest NOSH - 170,950
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 96.05 89.73 88.06 85.62 80.37 77.64 75.40 17.49%
EPS 22.14 18.60 17.98 19.99 0.92 3.88 3.60 235.30%
DPS 10.00 10.00 10.00 10.00 33.93 33.93 33.93 -55.67%
NAPS 5.0009 4.9269 4.9334 3.9991 3.9963 3.9984 4.8196 2.49%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.98 4.70 3.80 2.92 2.89 3.30 3.28 -
P/RPS 5.19 5.23 4.32 3.41 3.59 4.25 4.35 12.47%
P/EPS 22.50 25.25 21.14 14.60 313.66 84.92 91.01 -60.57%
EY 4.44 3.96 4.73 6.85 0.32 1.18 1.10 153.29%
DY 2.01 2.13 2.63 3.42 11.75 10.29 10.35 -66.43%
P/NAPS 1.00 0.95 0.77 0.73 0.72 0.83 0.68 29.28%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 29/10/03 27/08/03 28/05/03 27/02/03 30/10/02 21/08/02 23/05/02 -
Price 6.00 5.20 4.54 3.40 2.91 3.24 3.44 -
P/RPS 6.25 5.79 5.16 3.97 3.62 4.17 4.56 23.36%
P/EPS 27.11 27.94 25.26 17.00 315.83 83.38 95.45 -56.75%
EY 3.69 3.58 3.96 5.88 0.32 1.20 1.05 130.97%
DY 1.67 1.92 2.20 2.94 11.67 10.48 9.86 -69.35%
P/NAPS 1.20 1.05 0.92 0.85 0.73 0.81 0.71 41.84%

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