[PACMAS] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.51%
YoY- 18.22%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 241,454 237,427 232,823 229,888 213,612 210,893 211,141 9.34%
PBT 51,060 60,498 57,093 52,359 47,997 45,849 44,544 9.51%
Tax -13,842 -15,733 -14,883 -13,872 -12,853 -12,878 -12,755 5.59%
NP 37,218 44,765 42,210 38,487 35,144 32,971 31,789 11.07%
-
NP to SH 36,306 43,764 41,280 37,551 34,289 32,027 30,794 11.59%
-
Tax Rate 27.11% 26.01% 26.07% 26.49% 26.78% 28.09% 28.63% -
Total Cost 204,236 192,662 190,613 191,401 178,468 177,922 179,352 9.03%
-
Net Worth 711,493 707,385 719,870 896,101 883,629 872,917 885,556 -13.56%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 282,169 282,169 282,169 282,169 25,635 25,635 25,635 394.10%
Div Payout % 777.20% 644.75% 683.55% 751.43% 74.76% 80.04% 83.25% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 711,493 707,385 719,870 896,101 883,629 872,917 885,556 -13.56%
NOSH 170,622 170,866 170,990 171,011 170,914 171,160 170,956 -0.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.41% 18.85% 18.13% 16.74% 16.45% 15.63% 15.06% -
ROE 5.10% 6.19% 5.73% 4.19% 3.88% 3.67% 3.48% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 141.51 138.95 136.16 134.43 124.98 123.21 123.51 9.48%
EPS 21.28 25.61 24.14 21.96 20.06 18.71 18.01 11.75%
DPS 165.00 165.00 165.00 165.00 15.00 15.00 15.00 393.88%
NAPS 4.17 4.14 4.21 5.24 5.17 5.10 5.18 -13.45%
Adjusted Per Share Value based on latest NOSH - 171,011
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 141.21 138.85 136.16 134.45 124.93 123.34 123.48 9.34%
EPS 21.23 25.59 24.14 21.96 20.05 18.73 18.01 11.57%
DPS 165.02 165.02 165.02 165.02 14.99 14.99 14.99 394.14%
NAPS 4.161 4.137 4.21 5.2407 5.1677 5.1051 5.179 -13.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.56 3.36 3.58 4.88 6.15 6.35 5.90 -
P/RPS 2.52 2.42 2.63 3.63 4.92 5.15 4.78 -34.71%
P/EPS 16.73 13.12 14.83 22.22 30.65 33.94 32.75 -36.07%
EY 5.98 7.62 6.74 4.50 3.26 2.95 3.05 56.58%
DY 46.35 49.11 46.09 33.81 2.44 2.36 2.54 591.90%
P/NAPS 0.85 0.81 0.85 0.93 1.19 1.25 1.14 -17.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 13/08/07 23/05/07 27/02/07 16/11/06 23/08/06 24/05/06 -
Price 3.34 3.42 3.52 3.88 6.20 6.20 5.70 -
P/RPS 2.36 2.46 2.59 2.89 4.96 5.03 4.62 -36.07%
P/EPS 15.70 13.35 14.58 17.67 30.90 33.13 31.64 -37.29%
EY 6.37 7.49 6.86 5.66 3.24 3.02 3.16 59.50%
DY 49.40 48.25 46.88 42.53 2.42 2.42 2.63 605.35%
P/NAPS 0.80 0.83 0.84 0.74 1.20 1.22 1.10 -19.11%

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