[PACMAS] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -8.16%
YoY- 38.79%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 91,051 119,794 159,659 190,954 219,279 223,942 219,268 -44.31%
PBT 26,220 24,277 27,405 31,840 35,244 35,966 30,575 -9.72%
Tax 3,139 785 -5,114 -5,810 -7,219 -8,029 -6,542 -
NP 29,359 25,062 22,291 26,030 28,025 27,937 24,033 14.26%
-
NP to SH 28,870 24,540 21,810 25,624 27,900 27,941 24,079 12.84%
-
Tax Rate -11.97% -3.23% 18.66% 18.25% 20.48% 22.32% 21.40% -
Total Cost 61,692 94,732 137,368 164,924 191,254 196,005 195,235 -53.57%
-
Net Worth 577,835 565,550 574,051 567,924 563,495 555,598 558,944 2.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 25,659 25,659 25,659 25,659 248,065 248,065 248,065 -77.93%
Div Payout % 88.88% 104.56% 117.65% 100.14% 889.12% 887.82% 1,030.21% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 577,835 565,550 574,051 567,924 563,495 555,598 558,944 2.23%
NOSH 170,957 170,861 170,848 171,061 170,756 170,953 170,931 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 32.24% 20.92% 13.96% 13.63% 12.78% 12.48% 10.96% -
ROE 5.00% 4.34% 3.80% 4.51% 4.95% 5.03% 4.31% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.26 70.11 93.45 111.63 128.42 131.00 128.28 -44.31%
EPS 16.89 14.36 12.77 14.98 16.34 16.34 14.09 12.83%
DPS 15.00 15.00 15.00 15.00 145.00 145.00 145.00 -77.93%
NAPS 3.38 3.31 3.36 3.32 3.30 3.25 3.27 2.22%
Adjusted Per Share Value based on latest NOSH - 171,061
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.25 70.06 93.37 111.68 128.24 130.97 128.23 -44.30%
EPS 16.88 14.35 12.76 14.99 16.32 16.34 14.08 12.84%
DPS 15.01 15.01 15.01 15.01 145.08 145.08 145.08 -77.93%
NAPS 3.3794 3.3075 3.3572 3.3214 3.2955 3.2493 3.2689 2.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.60 4.55 3.74 3.90 3.92 3.00 2.44 -
P/RPS 8.64 6.49 4.00 3.49 3.05 2.29 1.90 174.22%
P/EPS 27.24 31.68 29.30 26.04 23.99 18.36 17.32 35.20%
EY 3.67 3.16 3.41 3.84 4.17 5.45 5.77 -26.02%
DY 3.26 3.30 4.01 3.85 36.99 48.33 59.43 -85.53%
P/NAPS 1.36 1.37 1.11 1.17 1.19 0.92 0.75 48.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 18/05/10 25/02/10 24/11/09 25/08/09 21/05/09 -
Price 4.33 4.70 4.91 3.77 3.90 3.70 3.06 -
P/RPS 8.13 6.70 5.25 3.38 3.04 2.82 2.39 126.01%
P/EPS 25.64 32.72 38.46 25.17 23.87 22.64 21.72 11.68%
EY 3.90 3.06 2.60 3.97 4.19 4.42 4.60 -10.41%
DY 3.46 3.19 3.05 3.98 37.18 39.19 47.39 -82.50%
P/NAPS 1.28 1.42 1.46 1.14 1.18 1.14 0.94 22.83%

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