[PACMAS] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -19.34%
YoY- -48.64%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 219,279 223,942 219,268 229,820 240,215 244,176 240,923 -6.07%
PBT 35,244 35,966 30,575 23,697 29,283 28,912 37,499 -4.04%
Tax -7,219 -8,029 -6,542 -5,237 -6,065 -6,158 -8,964 -13.42%
NP 28,025 27,937 24,033 18,460 23,218 22,754 28,535 -1.19%
-
NP to SH 27,900 27,941 24,079 18,463 22,890 22,351 27,901 -0.00%
-
Tax Rate 20.48% 22.32% 21.40% 22.10% 20.71% 21.30% 23.90% -
Total Cost 191,254 196,005 195,235 211,360 216,997 221,422 212,388 -6.74%
-
Net Worth 563,495 555,598 558,944 552,586 685,714 683,902 683,544 -12.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 248,065 248,065 248,065 248,065 25,653 25,653 25,653 353.26%
Div Payout % 889.12% 887.82% 1,030.21% 1,343.58% 112.08% 114.78% 91.95% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 563,495 555,598 558,944 552,586 685,714 683,902 683,544 -12.07%
NOSH 170,756 170,953 170,931 171,079 171,428 170,975 170,886 -0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.78% 12.48% 10.96% 8.03% 9.67% 9.32% 11.84% -
ROE 4.95% 5.03% 4.31% 3.34% 3.34% 3.27% 4.08% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 128.42 131.00 128.28 134.34 140.13 142.81 140.98 -6.02%
EPS 16.34 16.34 14.09 10.79 13.35 13.07 16.33 0.04%
DPS 145.00 145.00 145.00 145.00 15.00 15.00 15.00 353.16%
NAPS 3.30 3.25 3.27 3.23 4.00 4.00 4.00 -12.02%
Adjusted Per Share Value based on latest NOSH - 171,079
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 128.24 130.97 128.23 134.41 140.49 142.80 140.90 -6.07%
EPS 16.32 16.34 14.08 10.80 13.39 13.07 16.32 0.00%
DPS 145.08 145.08 145.08 145.08 15.00 15.00 15.00 353.32%
NAPS 3.2955 3.2493 3.2689 3.2317 4.0103 3.9997 3.9976 -12.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.92 3.00 2.44 2.56 4.18 4.12 4.26 -
P/RPS 3.05 2.29 1.90 1.91 2.98 2.88 3.02 0.66%
P/EPS 23.99 18.36 17.32 23.72 31.30 31.52 26.09 -5.43%
EY 4.17 5.45 5.77 4.22 3.19 3.17 3.83 5.82%
DY 36.99 48.33 59.43 56.64 3.59 3.64 3.52 379.07%
P/NAPS 1.19 0.92 0.75 0.79 1.05 1.03 1.07 7.33%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 21/05/09 24/02/09 18/11/08 26/08/08 21/05/08 -
Price 3.90 3.70 3.06 2.50 2.64 4.00 4.16 -
P/RPS 3.04 2.82 2.39 1.86 1.88 2.80 2.95 2.02%
P/EPS 23.87 22.64 21.72 23.17 19.77 30.60 25.48 -4.25%
EY 4.19 4.42 4.60 4.32 5.06 3.27 3.92 4.53%
DY 37.18 39.19 47.39 58.00 5.68 3.75 3.61 372.69%
P/NAPS 1.18 1.14 0.94 0.77 0.66 1.00 1.04 8.77%

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