[PACMAS] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
10-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 252.58%
YoY- 297.25%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 85,907 80,513 102,900 96,667 91,051 119,794 159,659 -33.82%
PBT 22,078 23,928 29,568 27,816 26,220 24,277 27,405 -13.40%
Tax 76,540 79,379 74,060 74,410 3,139 785 -5,114 -
NP 98,618 103,307 103,628 102,226 29,359 25,062 22,291 169.25%
-
NP to SH 98,055 102,740 103,163 101,791 28,870 24,540 21,810 172.15%
-
Tax Rate -346.68% -331.74% -250.47% -267.51% -11.97% -3.23% 18.66% -
Total Cost -12,711 -22,794 -728 -5,559 61,692 94,732 137,368 -
-
Net Worth 444,396 439,309 661,758 654,861 577,835 565,550 574,051 -15.67%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 290,353 290,353 290,353 - 25,659 25,659 25,659 403.28%
Div Payout % 296.11% 282.61% 281.45% - 88.88% 104.56% 117.65% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 444,396 439,309 661,758 654,861 577,835 565,550 574,051 -15.67%
NOSH 170,921 170,937 170,997 170,982 170,957 170,861 170,848 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 114.80% 128.31% 100.71% 105.75% 32.24% 20.92% 13.96% -
ROE 22.06% 23.39% 15.59% 15.54% 5.00% 4.34% 3.80% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.26 47.10 60.18 56.54 53.26 70.11 93.45 -33.84%
EPS 57.37 60.10 60.33 59.53 16.89 14.36 12.77 172.01%
DPS 169.80 169.80 169.80 0.00 15.00 15.00 15.00 403.41%
NAPS 2.60 2.57 3.87 3.83 3.38 3.31 3.36 -15.70%
Adjusted Per Share Value based on latest NOSH - 170,982
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.24 47.09 60.18 56.53 53.25 70.06 93.37 -33.82%
EPS 57.35 60.09 60.33 59.53 16.88 14.35 12.76 172.09%
DPS 169.81 169.81 169.81 0.00 15.01 15.01 15.01 403.20%
NAPS 2.599 2.5692 3.8702 3.8298 3.3794 3.3075 3.3572 -15.67%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.02 3.81 5.88 4.75 4.60 4.55 3.74 -
P/RPS 6.01 8.09 9.77 8.40 8.64 6.49 4.00 31.15%
P/EPS 5.26 6.34 9.75 7.98 27.24 31.68 29.30 -68.14%
EY 19.00 15.78 10.26 12.53 3.67 3.16 3.41 213.96%
DY 56.23 44.57 28.88 0.00 3.26 3.30 4.01 480.56%
P/NAPS 1.16 1.48 1.52 1.24 1.36 1.37 1.11 2.97%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 22/08/11 19/05/11 10/03/11 24/11/10 25/08/10 18/05/10 -
Price 3.50 3.42 4.26 4.66 4.33 4.70 4.91 -
P/RPS 6.96 7.26 7.08 8.24 8.13 6.70 5.25 20.65%
P/EPS 6.10 5.69 7.06 7.83 25.64 32.72 38.46 -70.66%
EY 16.39 17.57 14.16 12.78 3.90 3.06 2.60 240.86%
DY 48.51 49.65 39.86 0.00 3.46 3.19 3.05 531.37%
P/NAPS 1.35 1.33 1.10 1.22 1.28 1.42 1.46 -5.08%

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