[PACMAS] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.66%
YoY- 16.65%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 117,470 93,054 226,258 240,313 238,422 223,001 207,313 -9.02%
PBT 32,452 25,082 32,576 17,180 43,721 45,453 42,585 -4.42%
Tax -6,517 5,662 -6,269 -3,626 -12,085 -12,125 -12,554 -10.34%
NP 25,934 30,745 26,306 13,553 31,636 33,328 30,030 -2.41%
-
NP to SH 25,346 30,328 26,000 13,417 30,828 32,488 29,120 -2.28%
-
Tax Rate 20.08% -22.57% 19.24% 21.11% 27.64% 26.68% 29.48% -
Total Cost 91,536 62,309 199,952 226,760 206,786 189,673 177,282 -10.42%
-
Net Worth 444,478 578,056 564,473 684,413 713,125 884,015 854,863 -10.32%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 387,038 - - - - - - -
Div Payout % 1,526.98% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 444,478 578,056 564,473 684,413 713,125 884,015 854,863 -10.32%
NOSH 170,953 171,022 171,052 171,103 171,013 170,989 170,972 -0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 22.08% 33.04% 11.63% 5.64% 13.27% 14.95% 14.49% -
ROE 5.70% 5.25% 4.61% 1.96% 4.32% 3.68% 3.41% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 68.72 54.41 132.27 140.45 139.42 130.42 121.26 -9.02%
EPS 14.83 17.73 15.20 7.85 18.03 19.00 17.03 -2.27%
DPS 226.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 3.38 3.30 4.00 4.17 5.17 5.00 -10.32%
Adjusted Per Share Value based on latest NOSH - 170,957
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 68.70 54.42 132.32 140.54 139.44 130.42 121.24 -9.02%
EPS 14.82 17.74 15.21 7.85 18.03 19.00 17.03 -2.28%
DPS 226.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5995 3.3807 3.3012 4.0027 4.1706 5.17 4.9995 -10.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.02 4.60 3.92 4.18 3.56 6.15 6.20 -
P/RPS 4.39 8.45 2.96 2.98 2.55 4.72 5.11 -2.49%
P/EPS 20.37 25.94 25.79 53.31 19.75 32.37 36.40 -9.21%
EY 4.91 3.86 3.88 1.88 5.06 3.09 2.75 10.13%
DY 74.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.36 1.19 1.05 0.85 1.19 1.24 -1.10%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 24/11/10 24/11/09 18/11/08 15/11/07 16/11/06 08/11/05 -
Price 3.50 4.33 3.90 2.64 3.34 6.20 6.15 -
P/RPS 5.09 7.96 2.95 1.88 2.40 4.75 5.07 0.06%
P/EPS 23.61 24.42 25.66 33.67 18.53 32.63 36.11 -6.83%
EY 4.24 4.10 3.90 2.97 5.40 3.06 2.77 7.34%
DY 64.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.28 1.18 0.66 0.80 1.20 1.23 1.56%

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