[PACMAS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -14.88%
YoY- -9.42%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 96,667 91,051 119,794 159,659 190,954 219,279 223,942 -42.79%
PBT 27,816 26,220 24,277 27,405 31,840 35,244 35,966 -15.70%
Tax 74,410 3,139 785 -5,114 -5,810 -7,219 -8,029 -
NP 102,226 29,359 25,062 22,291 26,030 28,025 27,937 136.89%
-
NP to SH 101,791 28,870 24,540 21,810 25,624 27,900 27,941 136.20%
-
Tax Rate -267.51% -11.97% -3.23% 18.66% 18.25% 20.48% 22.32% -
Total Cost -5,559 61,692 94,732 137,368 164,924 191,254 196,005 -
-
Net Worth 654,861 577,835 565,550 574,051 567,924 563,495 555,598 11.54%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 25,659 25,659 25,659 25,659 248,065 248,065 -
Div Payout % - 88.88% 104.56% 117.65% 100.14% 889.12% 887.82% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 654,861 577,835 565,550 574,051 567,924 563,495 555,598 11.54%
NOSH 170,982 170,957 170,861 170,848 171,061 170,756 170,953 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 105.75% 32.24% 20.92% 13.96% 13.63% 12.78% 12.48% -
ROE 15.54% 5.00% 4.34% 3.80% 4.51% 4.95% 5.03% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.54 53.26 70.11 93.45 111.63 128.42 131.00 -42.80%
EPS 59.53 16.89 14.36 12.77 14.98 16.34 16.34 136.21%
DPS 0.00 15.00 15.00 15.00 15.00 145.00 145.00 -
NAPS 3.83 3.38 3.31 3.36 3.32 3.30 3.25 11.53%
Adjusted Per Share Value based on latest NOSH - 170,848
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.53 53.25 70.06 93.37 111.68 128.24 130.97 -42.79%
EPS 59.53 16.88 14.35 12.76 14.99 16.32 16.34 136.21%
DPS 0.00 15.01 15.01 15.01 15.01 145.08 145.08 -
NAPS 3.8298 3.3794 3.3075 3.3572 3.3214 3.2955 3.2493 11.54%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.75 4.60 4.55 3.74 3.90 3.92 3.00 -
P/RPS 8.40 8.64 6.49 4.00 3.49 3.05 2.29 137.28%
P/EPS 7.98 27.24 31.68 29.30 26.04 23.99 18.36 -42.53%
EY 12.53 3.67 3.16 3.41 3.84 4.17 5.45 73.93%
DY 0.00 3.26 3.30 4.01 3.85 36.99 48.33 -
P/NAPS 1.24 1.36 1.37 1.11 1.17 1.19 0.92 21.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 10/03/11 24/11/10 25/08/10 18/05/10 25/02/10 24/11/09 25/08/09 -
Price 4.66 4.33 4.70 4.91 3.77 3.90 3.70 -
P/RPS 8.24 8.13 6.70 5.25 3.38 3.04 2.82 103.98%
P/EPS 7.83 25.64 32.72 38.46 25.17 23.87 22.64 -50.63%
EY 12.78 3.90 3.06 2.60 3.97 4.19 4.42 102.56%
DY 0.00 3.46 3.19 3.05 3.98 37.18 39.19 -
P/NAPS 1.22 1.28 1.42 1.46 1.14 1.18 1.14 4.61%

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