[PACMAS] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 38.79%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 118,543 96,666 69,397 229,820 238,797 229,888 201,846 -8.48%
PBT 34,535 27,815 23,245 23,697 49,189 52,359 45,846 -4.61%
Tax -6,930 74,411 2,785 -5,237 -12,409 -13,872 -13,175 -10.14%
NP 27,605 102,226 26,030 18,460 36,780 38,487 32,671 -2.76%
-
NP to SH 27,003 101,791 25,624 18,463 35,948 37,551 31,763 -2.66%
-
Tax Rate 20.07% -267.52% -11.98% 22.10% 25.23% 26.49% 28.74% -
Total Cost 90,938 -5,560 43,367 211,360 202,017 191,401 169,175 -9.82%
-
Net Worth 451,475 654,895 567,522 552,180 725,116 896,025 878,693 -10.50%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 290,380 - 25,641 247,882 25,652 282,145 25,642 49.82%
Div Payout % 1,075.36% - 100.07% 1,342.59% 71.36% 751.37% 80.73% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 451,475 654,895 567,522 552,180 725,116 896,025 878,693 -10.50%
NOSH 171,013 170,991 170,940 170,953 171,018 170,997 170,952 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 23.29% 105.75% 37.51% 8.03% 15.40% 16.74% 16.19% -
ROE 5.98% 15.54% 4.52% 3.34% 4.96% 4.19% 3.61% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 69.32 56.53 40.60 134.43 139.63 134.44 118.07 -8.48%
EPS 15.79 59.53 14.99 10.80 21.02 21.96 18.58 -2.67%
DPS 169.80 0.00 15.00 145.00 15.00 165.00 15.00 49.81%
NAPS 2.64 3.83 3.32 3.23 4.24 5.24 5.14 -10.50%
Adjusted Per Share Value based on latest NOSH - 171,061
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 69.33 56.53 40.59 134.41 139.66 134.45 118.05 -8.48%
EPS 15.79 59.53 14.99 10.80 21.02 21.96 18.58 -2.67%
DPS 169.82 0.00 15.00 144.97 15.00 165.01 15.00 49.81%
NAPS 2.6404 3.83 3.3191 3.2293 4.2407 5.2402 5.1389 -10.50%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.56 4.75 3.90 2.56 3.42 4.88 6.15 -
P/RPS 5.14 8.40 9.61 1.90 2.45 3.63 5.21 -0.22%
P/EPS 22.55 7.98 26.02 23.70 16.27 22.22 33.10 -6.19%
EY 4.44 12.53 3.84 4.22 6.15 4.50 3.02 6.63%
DY 47.70 0.00 3.85 56.64 4.39 33.81 2.44 64.09%
P/NAPS 1.35 1.24 1.17 0.79 0.81 0.93 1.20 1.98%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 10/03/11 25/02/10 24/02/09 27/02/08 27/02/07 24/02/06 -
Price 3.58 4.66 3.77 2.50 4.24 3.88 6.05 -
P/RPS 5.16 8.24 9.29 1.86 3.04 2.89 5.12 0.12%
P/EPS 22.67 7.83 25.15 23.15 20.17 17.67 32.56 -5.85%
EY 4.41 12.77 3.98 4.32 4.96 5.66 3.07 6.21%
DY 47.43 0.00 3.98 58.00 3.54 42.53 2.48 63.49%
P/NAPS 1.36 1.22 1.14 0.77 1.00 0.74 1.18 2.39%

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