[PACMAS] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.33%
YoY- -20.35%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 240,313 238,422 223,001 207,313 203,306 168,357 144,573 8.82%
PBT 17,180 43,721 45,453 42,585 53,810 52,278 44,164 -14.54%
Tax -3,626 -12,085 -12,125 -12,554 -17,250 -14,320 -11,266 -17.20%
NP 13,553 31,636 33,328 30,030 36,560 37,958 32,897 -13.72%
-
NP to SH 13,417 30,828 32,488 29,120 36,560 37,958 32,897 -13.87%
-
Tax Rate 21.11% 27.64% 26.68% 29.48% 32.06% 27.39% 25.51% -
Total Cost 226,760 206,786 189,673 177,282 166,746 130,398 111,676 12.51%
-
Net Worth 684,413 713,125 884,015 854,863 858,157 854,924 684,170 0.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 684,413 713,125 884,015 854,863 858,157 854,924 684,170 0.00%
NOSH 171,103 171,013 170,989 170,972 170,947 170,984 171,042 0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.64% 13.27% 14.95% 14.49% 17.98% 22.55% 22.75% -
ROE 1.96% 4.32% 3.68% 3.41% 4.26% 4.44% 4.81% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 140.45 139.42 130.42 121.26 118.93 98.46 84.52 8.82%
EPS 7.85 18.03 19.00 17.03 21.39 22.20 19.24 -13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.17 5.17 5.00 5.02 5.00 4.00 0.00%
Adjusted Per Share Value based on latest NOSH - 171,001
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 140.54 139.44 130.42 121.24 118.90 98.46 84.55 8.82%
EPS 7.85 18.03 19.00 17.03 21.38 22.20 19.24 -13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0027 4.1706 5.17 4.9995 5.0188 4.9999 4.0013 0.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.18 3.56 6.15 6.20 5.95 4.98 2.89 -
P/RPS 2.98 2.55 4.72 5.11 5.00 5.06 3.42 -2.26%
P/EPS 53.31 19.75 32.37 36.40 27.82 22.43 15.03 23.46%
EY 1.88 5.06 3.09 2.75 3.59 4.46 6.66 -18.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.85 1.19 1.24 1.19 1.00 0.72 6.48%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 15/11/07 16/11/06 08/11/05 03/11/04 29/10/03 30/10/02 -
Price 2.64 3.34 6.20 6.15 6.15 6.00 2.91 -
P/RPS 1.88 2.40 4.75 5.07 5.17 6.09 3.44 -9.57%
P/EPS 33.67 18.53 32.63 36.11 28.76 27.03 15.13 14.24%
EY 2.97 5.40 3.06 2.77 3.48 3.70 6.61 -12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 1.20 1.23 1.23 1.20 0.73 -1.66%

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