[PACMAS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 30.42%
YoY- -13.7%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 190,954 219,279 223,942 219,268 229,820 240,215 244,176 -15.07%
PBT 31,840 35,244 35,966 30,575 23,697 29,283 28,912 6.62%
Tax -5,810 -7,219 -8,029 -6,542 -5,237 -6,065 -6,158 -3.79%
NP 26,030 28,025 27,937 24,033 18,460 23,218 22,754 9.35%
-
NP to SH 25,624 27,900 27,941 24,079 18,463 22,890 22,351 9.51%
-
Tax Rate 18.25% 20.48% 22.32% 21.40% 22.10% 20.71% 21.30% -
Total Cost 164,924 191,254 196,005 195,235 211,360 216,997 221,422 -17.78%
-
Net Worth 567,924 563,495 555,598 558,944 552,586 685,714 683,902 -11.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 25,659 248,065 248,065 248,065 248,065 25,653 25,653 0.01%
Div Payout % 100.14% 889.12% 887.82% 1,030.21% 1,343.58% 112.08% 114.78% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 567,924 563,495 555,598 558,944 552,586 685,714 683,902 -11.62%
NOSH 171,061 170,756 170,953 170,931 171,079 171,428 170,975 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.63% 12.78% 12.48% 10.96% 8.03% 9.67% 9.32% -
ROE 4.51% 4.95% 5.03% 4.31% 3.34% 3.34% 3.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 111.63 128.42 131.00 128.28 134.34 140.13 142.81 -15.10%
EPS 14.98 16.34 16.34 14.09 10.79 13.35 13.07 9.49%
DPS 15.00 145.00 145.00 145.00 145.00 15.00 15.00 0.00%
NAPS 3.32 3.30 3.25 3.27 3.23 4.00 4.00 -11.65%
Adjusted Per Share Value based on latest NOSH - 170,931
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 111.68 128.24 130.97 128.23 134.41 140.49 142.80 -15.07%
EPS 14.99 16.32 16.34 14.08 10.80 13.39 13.07 9.54%
DPS 15.01 145.08 145.08 145.08 145.08 15.00 15.00 0.04%
NAPS 3.3214 3.2955 3.2493 3.2689 3.2317 4.0103 3.9997 -11.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.90 3.92 3.00 2.44 2.56 4.18 4.12 -
P/RPS 3.49 3.05 2.29 1.90 1.91 2.98 2.88 13.62%
P/EPS 26.04 23.99 18.36 17.32 23.72 31.30 31.52 -11.92%
EY 3.84 4.17 5.45 5.77 4.22 3.19 3.17 13.59%
DY 3.85 36.99 48.33 59.43 56.64 3.59 3.64 3.79%
P/NAPS 1.17 1.19 0.92 0.75 0.79 1.05 1.03 8.84%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 21/05/09 24/02/09 18/11/08 26/08/08 -
Price 3.77 3.90 3.70 3.06 2.50 2.64 4.00 -
P/RPS 3.38 3.04 2.82 2.39 1.86 1.88 2.80 13.33%
P/EPS 25.17 23.87 22.64 21.72 23.17 19.77 30.60 -12.17%
EY 3.97 4.19 4.42 4.60 4.32 5.06 3.27 13.76%
DY 3.98 37.18 39.19 47.39 58.00 5.68 3.75 4.03%
P/NAPS 1.14 1.18 1.14 0.94 0.77 0.66 1.00 9.10%

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