[PACMAS] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -22.39%
YoY- -32.41%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 229,820 240,215 244,176 240,923 238,797 241,454 237,427 -2.13%
PBT 23,697 29,283 28,912 37,499 49,189 51,060 60,498 -46.31%
Tax -5,237 -6,065 -6,158 -8,964 -12,409 -13,842 -15,733 -51.80%
NP 18,460 23,218 22,754 28,535 36,780 37,218 44,765 -44.44%
-
NP to SH 18,463 22,890 22,351 27,901 35,948 36,306 43,764 -43.60%
-
Tax Rate 22.10% 20.71% 21.30% 23.90% 25.23% 27.11% 26.01% -
Total Cost 211,360 216,997 221,422 212,388 202,017 204,236 192,662 6.33%
-
Net Worth 552,586 685,714 683,902 683,544 725,153 711,493 707,385 -15.11%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 248,065 25,653 25,653 25,653 25,653 282,169 282,169 -8.19%
Div Payout % 1,343.58% 112.08% 114.78% 91.95% 71.36% 777.20% 644.75% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 552,586 685,714 683,902 683,544 725,153 711,493 707,385 -15.11%
NOSH 171,079 171,428 170,975 170,886 171,026 170,622 170,866 0.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.03% 9.67% 9.32% 11.84% 15.40% 15.41% 18.85% -
ROE 3.34% 3.34% 3.27% 4.08% 4.96% 5.10% 6.19% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 134.34 140.13 142.81 140.98 139.63 141.51 138.95 -2.21%
EPS 10.79 13.35 13.07 16.33 21.02 21.28 25.61 -43.65%
DPS 145.00 15.00 15.00 15.00 15.00 165.00 165.00 -8.21%
NAPS 3.23 4.00 4.00 4.00 4.24 4.17 4.14 -15.18%
Adjusted Per Share Value based on latest NOSH - 170,886
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 134.41 140.49 142.80 140.90 139.66 141.21 138.85 -2.13%
EPS 10.80 13.39 13.07 16.32 21.02 21.23 25.59 -43.58%
DPS 145.08 15.00 15.00 15.00 15.00 165.02 165.02 -8.19%
NAPS 3.2317 4.0103 3.9997 3.9976 4.2409 4.161 4.137 -15.11%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.56 4.18 4.12 4.26 3.42 3.56 3.36 -
P/RPS 1.91 2.98 2.88 3.02 2.45 2.52 2.42 -14.53%
P/EPS 23.72 31.30 31.52 26.09 16.27 16.73 13.12 48.14%
EY 4.22 3.19 3.17 3.83 6.15 5.98 7.62 -32.44%
DY 56.64 3.59 3.64 3.52 4.39 46.35 49.11 9.92%
P/NAPS 0.79 1.05 1.03 1.07 0.81 0.85 0.81 -1.64%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 18/11/08 26/08/08 21/05/08 27/02/08 15/11/07 13/08/07 -
Price 2.50 2.64 4.00 4.16 4.24 3.34 3.42 -
P/RPS 1.86 1.88 2.80 2.95 3.04 2.36 2.46 -16.93%
P/EPS 23.17 19.77 30.60 25.48 20.17 15.70 13.35 44.17%
EY 4.32 5.06 3.27 3.92 4.96 6.37 7.49 -30.59%
DY 58.00 5.68 3.75 3.61 3.54 49.40 48.25 12.99%
P/NAPS 0.77 0.66 1.00 1.04 1.00 0.80 0.83 -4.85%

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