[PACMAS] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	93,054	226,258	240,313	238,422	223,001	207,313	203,306	-12.20%
YoY %	-58.87%	-5.85%	0.79%	6.92%	7.57%	1.97%	-	-
Horiz. %	45.77%	111.29%	118.20%	117.27%	109.69%	101.97%	100.00%	-
PBT	25,082	32,576	17,180	43,721	45,453	42,585	53,810	-11.94%
YoY %	-23.00%	89.62%	-60.71%	-3.81%	6.73%	-20.86%	-	-
Horiz. %	46.61%	60.54%	31.93%	81.25%	84.47%	79.14%	100.00%	-
Tax	5,662	-6,269	-3,626	-12,085	-12,125	-12,554	-17,250	-
YoY %	190.32%	-72.89%	70.00%	0.33%	3.42%	27.22%	-	-
Horiz. %	-32.82%	36.34%	21.02%	70.06%	70.29%	72.78%	100.00%	-
NP	30,745	26,306	13,553	31,636	33,328	30,030	36,560	-2.84%
YoY %	16.87%	94.10%	-57.16%	-5.08%	10.98%	-17.86%	-	-
Horiz. %	84.09%	71.95%	37.07%	86.53%	91.16%	82.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,328	26,000	13,417	30,828	32,488	29,120	36,560	-3.06%
YoY %	16.65%	93.78%	-56.48%	-5.11%	11.57%	-20.35%	-	-
Horiz. %	82.95%	71.12%	36.70%	84.32%	88.86%	79.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-22.57%	19.24%	21.11%	27.64%	26.68%	29.48%	32.06%	-
YoY %	-217.31%	-8.86%	-23.63%	3.60%	-9.50%	-8.05%	-	-
Horiz. %	-70.40%	60.01%	65.85%	86.21%	83.22%	91.95%	100.00%	-
Total Cost	62,309	199,952	226,760	206,786	189,673	177,282	166,746	-15.12%
YoY %	-68.84%	-11.82%	9.66%	9.02%	6.99%	6.32%	-	-
Horiz. %	37.37%	119.91%	135.99%	124.01%	113.75%	106.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	578,056	564,473	684,413	713,125	884,015	854,863	858,157	-6.37%
YoY %	2.41%	-17.52%	-4.03%	-19.33%	3.41%	-0.38%	-	-
Horiz. %	67.36%	65.78%	79.75%	83.10%	103.01%	99.62%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	578,056	564,473	684,413	713,125	884,015	854,863	858,157	-6.37%
YoY %	2.41%	-17.52%	-4.03%	-19.33%	3.41%	-0.38%	-	-
Horiz. %	67.36%	65.78%	79.75%	83.10%	103.01%	99.62%	100.00%	-
NOSH	171,022	171,052	171,103	171,013	170,989	170,972	170,947	0.00%
YoY %	-0.02%	-0.03%	0.05%	0.01%	0.01%	0.01%	-	-
Horiz. %	100.04%	100.06%	100.09%	100.04%	100.02%	100.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	33.04%	11.63%	5.64%	13.27%	14.95%	14.49%	17.98%	-
YoY %	184.09%	106.21%	-57.50%	-11.24%	3.17%	-19.41%	-	-
Horiz. %	183.76%	64.68%	31.37%	73.80%	83.15%	80.59%	100.00%	-
ROE	5.25%	4.61%	1.96%	4.32%	3.68%	3.41%	4.26%	-
YoY %	13.88%	135.20%	-54.63%	17.39%	7.92%	-19.95%	-	-
Horiz. %	123.24%	108.22%	46.01%	101.41%	86.38%	80.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	54.41	132.27	140.45	139.42	130.42	121.26	118.93	-12.21%
YoY %	-58.86%	-5.82%	0.74%	6.90%	7.55%	1.96%	-	-
Horiz. %	45.75%	111.22%	118.09%	117.23%	109.66%	101.96%	100.00%	-
EPS	17.73	15.20	7.85	18.03	19.00	17.03	21.39	-3.07%
YoY %	16.64%	93.63%	-56.46%	-5.11%	11.57%	-20.38%	-	-
Horiz. %	82.89%	71.06%	36.70%	84.29%	88.83%	79.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.38	3.30	4.00	4.17	5.17	5.00	5.02	-6.37%
YoY %	2.42%	-17.50%	-4.08%	-19.34%	3.40%	-0.40%	-	-
Horiz. %	67.33%	65.74%	79.68%	83.07%	102.99%	99.60%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 170,622
RPS	54.42	132.32	140.54	139.44	130.42	121.24	118.90	-12.20%
YoY %	-58.87%	-5.85%	0.79%	6.92%	7.57%	1.97%	-	-
Horiz. %	45.77%	111.29%	118.20%	117.28%	109.69%	101.97%	100.00%	-
EPS	17.74	15.21	7.85	18.03	19.00	17.03	21.38	-3.06%
YoY %	16.63%	93.76%	-56.46%	-5.11%	11.57%	-20.35%	-	-
Horiz. %	82.97%	71.14%	36.72%	84.33%	88.87%	79.65%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.3807	3.3012	4.0027	4.1706	5.17	4.9995	5.0188	-6.37%
YoY %	2.41%	-17.53%	-4.03%	-19.33%	3.41%	-0.38%	-	-
Horiz. %	67.36%	65.78%	79.75%	83.10%	103.01%	99.62%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	4.60	3.92	4.18	3.56	6.15	6.20	5.95	-
P/RPS	8.45	2.96	2.98	2.55	4.72	5.11	5.00	9.13%
YoY %	185.47%	-0.67%	16.86%	-45.97%	-7.63%	2.20%	-	-
Horiz. %	169.00%	59.20%	59.60%	51.00%	94.40%	102.20%	100.00%	-
P/EPS	25.94	25.79	53.31	19.75	32.37	36.40	27.82	-1.15%
YoY %	0.58%	-51.62%	169.92%	-38.99%	-11.07%	30.84%	-	-
Horiz. %	93.24%	92.70%	191.62%	70.99%	116.36%	130.84%	100.00%	-
EY	3.86	3.88	1.88	5.06	3.09	2.75	3.59	1.21%
YoY %	-0.52%	106.38%	-62.85%	63.75%	12.36%	-23.40%	-	-
Horiz. %	107.52%	108.08%	52.37%	140.95%	86.07%	76.60%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.36	1.19	1.05	0.85	1.19	1.24	1.19	2.24%
YoY %	14.29%	13.33%	23.53%	-28.57%	-4.03%	4.20%	-	-
Horiz. %	114.29%	100.00%	88.24%	71.43%	100.00%	104.20%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	24/11/09	18/11/08	15/11/07	16/11/06	08/11/05	03/11/04	-
Price	4.33	3.90	2.64	3.34	6.20	6.15	6.15	-
P/RPS	7.96	2.95	1.88	2.40	4.75	5.07	5.17	7.45%
YoY %	169.83%	56.91%	-21.67%	-49.47%	-6.31%	-1.93%	-	-
Horiz. %	153.97%	57.06%	36.36%	46.42%	91.88%	98.07%	100.00%	-
P/EPS	24.42	25.66	33.67	18.53	32.63	36.11	28.76	-2.68%
YoY %	-4.83%	-23.79%	81.71%	-43.21%	-9.64%	25.56%	-	-
Horiz. %	84.91%	89.22%	117.07%	64.43%	113.46%	125.56%	100.00%	-
EY	4.10	3.90	2.97	5.40	3.06	2.77	3.48	2.76%
YoY %	5.13%	31.31%	-45.00%	76.47%	10.47%	-20.40%	-	-
Horiz. %	117.82%	112.07%	85.34%	155.17%	87.93%	79.60%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.28	1.18	0.66	0.80	1.20	1.23	1.23	0.66%
YoY %	8.47%	78.79%	-17.50%	-33.33%	-2.44%	0.00%	-	-
Horiz. %	104.07%	95.93%	53.66%	65.04%	97.56%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos