[PACMAS] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.51%
YoY- 15.39%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 223,001 207,313 203,306 168,357 144,573 93,018 642,213 -16.15%
PBT 45,453 42,585 53,810 52,278 44,164 721,034 153,710 -18.36%
Tax -12,125 -12,554 -17,250 -14,320 -11,266 -15,310 -47,793 -20.42%
NP 33,328 30,030 36,560 37,958 32,897 705,724 105,917 -17.52%
-
NP to SH 32,488 29,120 36,560 37,958 32,897 705,724 105,917 -17.87%
-
Tax Rate 26.68% 29.48% 32.06% 27.39% 25.51% 2.12% 31.09% -
Total Cost 189,673 177,282 166,746 130,398 111,676 -612,705 536,296 -15.89%
-
Net Worth 884,015 854,863 858,157 854,924 684,170 1,347,515 949,839 -1.18%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 456,011 - -
Div Payout % - - - - - 64.62% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 884,015 854,863 858,157 854,924 684,170 1,347,515 949,839 -1.18%
NOSH 170,989 170,972 170,947 170,984 171,042 684,017 341,668 -10.89%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.95% 14.49% 17.98% 22.55% 22.75% 758.69% 16.49% -
ROE 3.68% 3.41% 4.26% 4.44% 4.81% 52.37% 11.15% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 130.42 121.26 118.93 98.46 84.52 13.60 187.96 -5.90%
EPS 19.00 17.03 21.39 22.20 19.24 103.17 31.00 -7.83%
DPS 0.00 0.00 0.00 0.00 0.00 66.67 0.00 -
NAPS 5.17 5.00 5.02 5.00 4.00 1.97 2.78 10.88%
Adjusted Per Share Value based on latest NOSH - 171,018
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 130.42 121.24 118.90 98.46 84.55 54.40 375.59 -16.15%
EPS 19.00 17.03 21.38 22.20 19.24 412.73 61.94 -17.86%
DPS 0.00 0.00 0.00 0.00 0.00 266.69 0.00 -
NAPS 5.17 4.9995 5.0188 4.9999 4.0013 7.8807 5.555 -1.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 6.15 6.20 5.95 4.98 2.89 6.64 12.72 -
P/RPS 4.72 5.11 5.00 5.06 3.42 48.83 6.77 -5.83%
P/EPS 32.37 36.40 27.82 22.43 15.03 6.44 41.03 -3.87%
EY 3.09 2.75 3.59 4.46 6.66 15.54 2.44 4.01%
DY 0.00 0.00 0.00 0.00 0.00 10.04 0.00 -
P/NAPS 1.19 1.24 1.19 1.00 0.72 3.37 4.58 -20.11%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 08/11/05 03/11/04 29/10/03 30/10/02 31/10/01 30/10/00 -
Price 6.20 6.15 6.15 6.00 2.91 3.42 12.40 -
P/RPS 4.75 5.07 5.17 6.09 3.44 25.15 6.60 -5.33%
P/EPS 32.63 36.11 28.76 27.03 15.13 3.31 40.00 -3.33%
EY 3.06 2.77 3.48 3.70 6.61 30.17 2.50 3.42%
DY 0.00 0.00 0.00 0.00 0.00 19.49 0.00 -
P/NAPS 1.20 1.23 1.23 1.20 0.73 1.74 4.46 -19.64%

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