[PACMAS] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.49%
YoY- -16.75%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 213,612 210,893 211,141 201,846 203,428 195,554 194,695 6.37%
PBT 47,997 45,849 44,544 45,846 47,901 47,594 53,023 -6.41%
Tax -12,853 -12,878 -12,755 -13,175 -14,644 -15,460 -16,773 -16.24%
NP 35,144 32,971 31,789 32,671 33,257 32,134 36,250 -2.04%
-
NP to SH 34,289 32,027 30,794 31,763 32,574 31,734 36,091 -3.35%
-
Tax Rate 26.78% 28.09% 28.63% 28.74% 30.57% 32.48% 31.63% -
Total Cost 178,468 177,922 179,352 169,175 170,171 163,420 158,445 8.24%
-
Net Worth 883,629 872,917 885,556 854,530 855,009 854,258 855,089 2.21%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 25,635 25,635 25,635 25,635 25,638 25,638 25,638 -0.00%
Div Payout % 74.76% 80.04% 83.25% 80.71% 78.71% 80.79% 71.04% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 883,629 872,917 885,556 854,530 855,009 854,258 855,089 2.21%
NOSH 170,914 171,160 170,956 170,906 171,001 170,851 171,017 -0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 16.45% 15.63% 15.06% 16.19% 16.35% 16.43% 18.62% -
ROE 3.88% 3.67% 3.48% 3.72% 3.81% 3.71% 4.22% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 124.98 123.21 123.51 118.10 118.96 114.46 113.84 6.41%
EPS 20.06 18.71 18.01 18.59 19.05 18.57 21.10 -3.31%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 5.17 5.10 5.18 5.00 5.00 5.00 5.00 2.25%
Adjusted Per Share Value based on latest NOSH - 170,906
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 124.93 123.34 123.48 118.05 118.97 114.37 113.86 6.37%
EPS 20.05 18.73 18.01 18.58 19.05 18.56 21.11 -3.37%
DPS 14.99 14.99 14.99 14.99 14.99 14.99 14.99 0.00%
NAPS 5.1677 5.1051 5.179 4.9976 5.0004 4.996 5.0008 2.21%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 6.15 6.35 5.90 6.15 6.20 6.40 6.35 -
P/RPS 4.92 5.15 4.78 5.21 5.21 5.59 5.58 -8.04%
P/EPS 30.65 33.94 32.75 33.09 32.55 34.46 30.09 1.23%
EY 3.26 2.95 3.05 3.02 3.07 2.90 3.32 -1.20%
DY 2.44 2.36 2.54 2.44 2.42 2.34 2.36 2.24%
P/NAPS 1.19 1.25 1.14 1.23 1.24 1.28 1.27 -4.24%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 23/08/06 24/05/06 24/02/06 08/11/05 29/08/05 26/05/05 -
Price 6.20 6.20 5.70 6.05 6.15 6.20 5.90 -
P/RPS 4.96 5.03 4.62 5.12 5.17 5.42 5.18 -2.84%
P/EPS 30.90 33.13 31.64 32.55 32.29 33.38 27.96 6.88%
EY 3.24 3.02 3.16 3.07 3.10 3.00 3.58 -6.43%
DY 2.42 2.42 2.63 2.48 2.44 2.42 2.54 -3.17%
P/NAPS 1.20 1.22 1.10 1.21 1.23 1.24 1.18 1.12%

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