[PACMAS] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -3.05%
YoY- -14.68%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 229,888 213,612 210,893 211,141 201,846 203,428 195,554 11.35%
PBT 52,359 47,997 45,849 44,544 45,846 47,901 47,594 6.54%
Tax -13,872 -12,853 -12,878 -12,755 -13,175 -14,644 -15,460 -6.95%
NP 38,487 35,144 32,971 31,789 32,671 33,257 32,134 12.74%
-
NP to SH 37,551 34,289 32,027 30,794 31,763 32,574 31,734 11.84%
-
Tax Rate 26.49% 26.78% 28.09% 28.63% 28.74% 30.57% 32.48% -
Total Cost 191,401 178,468 177,922 179,352 169,175 170,171 163,420 11.07%
-
Net Worth 896,101 883,629 872,917 885,556 854,530 855,009 854,258 3.23%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 282,169 25,635 25,635 25,635 25,635 25,638 25,638 392.62%
Div Payout % 751.43% 74.76% 80.04% 83.25% 80.71% 78.71% 80.79% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 896,101 883,629 872,917 885,556 854,530 855,009 854,258 3.23%
NOSH 171,011 170,914 171,160 170,956 170,906 171,001 170,851 0.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.74% 16.45% 15.63% 15.06% 16.19% 16.35% 16.43% -
ROE 4.19% 3.88% 3.67% 3.48% 3.72% 3.81% 3.71% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 134.43 124.98 123.21 123.51 118.10 118.96 114.46 11.28%
EPS 21.96 20.06 18.71 18.01 18.59 19.05 18.57 11.79%
DPS 165.00 15.00 15.00 15.00 15.00 15.00 15.00 392.45%
NAPS 5.24 5.17 5.10 5.18 5.00 5.00 5.00 3.16%
Adjusted Per Share Value based on latest NOSH - 170,956
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 134.45 124.93 123.34 123.48 118.05 118.97 114.37 11.35%
EPS 21.96 20.05 18.73 18.01 18.58 19.05 18.56 11.83%
DPS 165.02 14.99 14.99 14.99 14.99 14.99 14.99 392.71%
NAPS 5.2407 5.1677 5.1051 5.179 4.9976 5.0004 4.996 3.23%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.88 6.15 6.35 5.90 6.15 6.20 6.40 -
P/RPS 3.63 4.92 5.15 4.78 5.21 5.21 5.59 -24.95%
P/EPS 22.22 30.65 33.94 32.75 33.09 32.55 34.46 -25.30%
EY 4.50 3.26 2.95 3.05 3.02 3.07 2.90 33.92%
DY 33.81 2.44 2.36 2.54 2.44 2.42 2.34 490.34%
P/NAPS 0.93 1.19 1.25 1.14 1.23 1.24 1.28 -19.13%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 16/11/06 23/08/06 24/05/06 24/02/06 08/11/05 29/08/05 -
Price 3.88 6.20 6.20 5.70 6.05 6.15 6.20 -
P/RPS 2.89 4.96 5.03 4.62 5.12 5.17 5.42 -34.16%
P/EPS 17.67 30.90 33.13 31.64 32.55 32.29 33.38 -34.48%
EY 5.66 3.24 3.02 3.16 3.07 3.10 3.00 52.50%
DY 42.53 2.42 2.42 2.63 2.48 2.44 2.42 572.43%
P/NAPS 0.74 1.20 1.22 1.10 1.21 1.23 1.24 -29.05%

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