[PACMAS] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -10.04%
YoY- 399.04%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 174,815 164,237 153,429 150,574 146,399 137,432 132,756 20.07%
PBT 49,374 49,877 42,933 38,884 43,791 13,348 20,006 82.32%
Tax -13,776 -12,028 -11,126 -8,133 -9,608 -11,774 -13,364 2.03%
NP 35,598 37,849 31,807 30,751 34,183 1,574 6,642 205.32%
-
NP to SH 35,598 37,849 31,807 30,751 34,183 1,574 6,642 205.32%
-
Tax Rate 27.90% 24.12% 25.91% 20.92% 21.94% 88.21% 66.80% -
Total Cost 139,217 126,388 121,622 119,823 112,216 135,858 126,114 6.79%
-
Net Worth 859,924 855,094 842,447 843,561 683,803 683,323 683,681 16.47%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 25,643 17,095 17,095 17,095 17,095 58,017 58,017 -41.88%
Div Payout % 72.04% 45.17% 53.75% 55.59% 50.01% 3,685.97% 873.49% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 859,924 855,094 842,447 843,561 683,803 683,323 683,681 16.47%
NOSH 170,959 171,018 170,881 171,107 170,950 170,830 170,920 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 20.36% 23.05% 20.73% 20.42% 23.35% 1.15% 5.00% -
ROE 4.14% 4.43% 3.78% 3.65% 5.00% 0.23% 0.97% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 102.26 96.03 89.79 88.00 85.64 80.45 77.67 20.06%
EPS 20.82 22.13 18.61 17.97 20.00 0.92 3.89 205.04%
DPS 15.00 10.00 10.00 10.00 10.00 33.96 33.94 -41.89%
NAPS 5.03 5.00 4.93 4.93 4.00 4.00 4.00 16.45%
Adjusted Per Share Value based on latest NOSH - 171,107
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 102.24 96.05 89.73 88.06 85.62 80.37 77.64 20.08%
EPS 20.82 22.14 18.60 17.98 19.99 0.92 3.88 205.56%
DPS 15.00 10.00 10.00 10.00 10.00 33.93 33.93 -41.88%
NAPS 5.0291 5.0009 4.9269 4.9334 3.9991 3.9963 3.9984 16.47%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.55 4.98 4.70 3.80 2.92 2.89 3.30 -
P/RPS 5.43 5.19 5.23 4.32 3.41 3.59 4.25 17.69%
P/EPS 26.65 22.50 25.25 21.14 14.60 313.66 84.92 -53.72%
EY 3.75 4.44 3.96 4.73 6.85 0.32 1.18 115.70%
DY 2.70 2.01 2.13 2.63 3.42 11.75 10.29 -58.91%
P/NAPS 1.10 1.00 0.95 0.77 0.73 0.72 0.83 20.59%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 29/10/03 27/08/03 28/05/03 27/02/03 30/10/02 21/08/02 -
Price 6.35 6.00 5.20 4.54 3.40 2.91 3.24 -
P/RPS 6.21 6.25 5.79 5.16 3.97 3.62 4.17 30.31%
P/EPS 30.50 27.11 27.94 25.26 17.00 315.83 83.38 -48.75%
EY 3.28 3.69 3.58 3.96 5.88 0.32 1.20 95.13%
DY 2.36 1.67 1.92 2.20 2.94 11.67 10.48 -62.88%
P/NAPS 1.26 1.20 1.05 0.92 0.85 0.73 0.81 34.14%

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