[PACMAS] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 1.35%
YoY- 373.01%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 89,471 85,907 80,513 102,900 96,667 91,051 119,794 -17.63%
PBT 23,270 22,078 23,928 29,568 27,816 26,220 24,277 -2.77%
Tax 4,335 76,540 79,379 74,060 74,410 3,139 785 211.45%
NP 27,605 98,618 103,307 103,628 102,226 29,359 25,062 6.63%
-
NP to SH 27,003 98,055 102,740 103,163 101,791 28,870 24,540 6.56%
-
Tax Rate -18.63% -346.68% -331.74% -250.47% -267.51% -11.97% -3.23% -
Total Cost 61,866 -12,711 -22,794 -728 -5,559 61,692 94,732 -24.66%
-
Net Worth 451,852 444,396 439,309 661,758 654,861 577,835 565,550 -13.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 290,353 290,353 290,353 290,353 - 25,659 25,659 401.80%
Div Payout % 1,075.26% 296.11% 282.61% 281.45% - 88.88% 104.56% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 451,852 444,396 439,309 661,758 654,861 577,835 565,550 -13.86%
NOSH 171,156 170,921 170,937 170,997 170,982 170,957 170,861 0.11%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 30.85% 114.80% 128.31% 100.71% 105.75% 32.24% 20.92% -
ROE 5.98% 22.06% 23.39% 15.59% 15.54% 5.00% 4.34% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.27 50.26 47.10 60.18 56.54 53.26 70.11 -17.73%
EPS 15.78 57.37 60.10 60.33 59.53 16.89 14.36 6.46%
DPS 169.80 169.80 169.80 169.80 0.00 15.00 15.00 401.93%
NAPS 2.64 2.60 2.57 3.87 3.83 3.38 3.31 -13.96%
Adjusted Per Share Value based on latest NOSH - 170,997
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.33 50.24 47.09 60.18 56.53 53.25 70.06 -17.63%
EPS 15.79 57.35 60.09 60.33 59.53 16.88 14.35 6.56%
DPS 169.81 169.81 169.81 169.81 0.00 15.01 15.01 401.72%
NAPS 2.6426 2.599 2.5692 3.8702 3.8298 3.3794 3.3075 -13.86%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.56 3.02 3.81 5.88 4.75 4.60 4.55 -
P/RPS 6.81 6.01 8.09 9.77 8.40 8.64 6.49 3.25%
P/EPS 22.56 5.26 6.34 9.75 7.98 27.24 31.68 -20.20%
EY 4.43 19.00 15.78 10.26 12.53 3.67 3.16 25.18%
DY 47.70 56.23 44.57 28.88 0.00 3.26 3.30 490.50%
P/NAPS 1.35 1.16 1.48 1.52 1.24 1.36 1.37 -0.97%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 22/08/11 19/05/11 10/03/11 24/11/10 25/08/10 -
Price 3.58 3.50 3.42 4.26 4.66 4.33 4.70 -
P/RPS 6.85 6.96 7.26 7.08 8.24 8.13 6.70 1.48%
P/EPS 22.69 6.10 5.69 7.06 7.83 25.64 32.72 -21.60%
EY 4.41 16.39 17.57 14.16 12.78 3.90 3.06 27.50%
DY 47.43 48.51 49.65 39.86 0.00 3.46 3.19 501.69%
P/NAPS 1.36 1.35 1.33 1.10 1.22 1.28 1.42 -2.82%

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