[PACMAS] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
03-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.25%
YoY- -3.68%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 238,422 223,001 207,313 203,306 168,357 144,573 93,018 16.97%
PBT 43,721 45,453 42,585 53,810 52,278 44,164 721,034 -37.30%
Tax -12,085 -12,125 -12,554 -17,250 -14,320 -11,266 -15,310 -3.86%
NP 31,636 33,328 30,030 36,560 37,958 32,897 705,724 -40.38%
-
NP to SH 30,828 32,488 29,120 36,560 37,958 32,897 705,724 -40.64%
-
Tax Rate 27.64% 26.68% 29.48% 32.06% 27.39% 25.51% 2.12% -
Total Cost 206,786 189,673 177,282 166,746 130,398 111,676 -612,705 -
-
Net Worth 713,125 884,015 854,863 858,157 854,924 684,170 1,347,515 -10.05%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - 456,011 -
Div Payout % - - - - - - 64.62% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 713,125 884,015 854,863 858,157 854,924 684,170 1,347,515 -10.05%
NOSH 171,013 170,989 170,972 170,947 170,984 171,042 684,017 -20.62%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.27% 14.95% 14.49% 17.98% 22.55% 22.75% 758.69% -
ROE 4.32% 3.68% 3.41% 4.26% 4.44% 4.81% 52.37% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 139.42 130.42 121.26 118.93 98.46 84.52 13.60 47.36%
EPS 18.03 19.00 17.03 21.39 22.20 19.24 103.17 -25.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 66.67 -
NAPS 4.17 5.17 5.00 5.02 5.00 4.00 1.97 13.30%
Adjusted Per Share Value based on latest NOSH - 171,101
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 139.44 130.42 121.24 118.90 98.46 84.55 54.40 16.97%
EPS 18.03 19.00 17.03 21.38 22.20 19.24 412.73 -40.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 266.69 -
NAPS 4.1706 5.17 4.9995 5.0188 4.9999 4.0013 7.8807 -10.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.56 6.15 6.20 5.95 4.98 2.89 6.64 -
P/RPS 2.55 4.72 5.11 5.00 5.06 3.42 48.83 -38.84%
P/EPS 19.75 32.37 36.40 27.82 22.43 15.03 6.44 20.52%
EY 5.06 3.09 2.75 3.59 4.46 6.66 15.54 -17.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.04 -
P/NAPS 0.85 1.19 1.24 1.19 1.00 0.72 3.37 -20.50%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 16/11/06 08/11/05 03/11/04 29/10/03 30/10/02 31/10/01 -
Price 3.34 6.20 6.15 6.15 6.00 2.91 3.42 -
P/RPS 2.40 4.75 5.07 5.17 6.09 3.44 25.15 -32.38%
P/EPS 18.53 32.63 36.11 28.76 27.03 15.13 3.31 33.23%
EY 5.40 3.06 2.77 3.48 3.70 6.61 30.17 -24.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 19.49 -
P/NAPS 0.80 1.20 1.23 1.23 1.20 0.73 1.74 -12.14%

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