[PACMAS] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 3.51%
YoY- -93.27%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 201,846 200,423 174,815 146,399 92,877 620,155 724,372 1.36%
PBT 45,846 56,320 49,374 43,791 520,559 146,097 96,468 0.79%
Tax -13,175 -18,166 -13,776 -9,738 -14,937 -51,604 2,388 -
NP 32,671 38,154 35,598 34,053 505,622 94,493 98,856 1.18%
-
NP to SH 31,763 38,154 35,598 34,053 505,622 94,493 98,856 1.21%
-
Tax Rate 28.74% 32.25% 27.90% 22.24% 2.87% 35.32% -2.48% -
Total Cost 169,175 162,269 139,217 112,346 -412,745 525,662 625,516 1.39%
-
Net Worth 878,693 884,160 860,028 837,965 2,766,479 939,803 865,842 -0.01%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 25,642 25,652 25,646 17,101 347,984 23,922 34,088 0.30%
Div Payout % 80.73% 67.23% 72.05% 50.22% 68.82% 25.32% 34.48% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 878,693 884,160 860,028 837,965 2,766,479 939,803 865,842 -0.01%
NOSH 170,952 171,017 170,979 171,013 579,974 341,746 340,882 0.73%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 16.19% 19.04% 20.36% 23.26% 544.40% 15.24% 13.65% -
ROE 3.61% 4.32% 4.14% 4.06% 18.28% 10.05% 11.42% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 118.07 117.19 102.24 85.61 16.01 181.47 212.50 0.62%
EPS 18.58 22.31 20.82 19.91 87.18 27.65 28.99 0.47%
DPS 15.00 15.00 15.00 10.00 60.00 7.00 10.00 -0.43%
NAPS 5.14 5.17 5.03 4.90 4.77 2.75 2.54 -0.74%
Adjusted Per Share Value based on latest NOSH - 170,950
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 118.05 117.21 102.24 85.62 54.32 362.69 423.64 1.36%
EPS 18.58 22.31 20.82 19.92 295.70 55.26 57.81 1.21%
DPS 15.00 15.00 15.00 10.00 203.51 13.99 19.94 0.30%
NAPS 5.1389 5.1709 5.0297 4.9007 16.1793 5.4963 5.0637 -0.01%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 6.15 7.00 5.55 2.92 3.38 11.80 0.00 -
P/RPS 5.21 5.97 5.43 3.41 21.11 6.50 0.00 -100.00%
P/EPS 33.10 31.38 26.66 14.66 3.88 42.68 0.00 -100.00%
EY 3.02 3.19 3.75 6.82 25.79 2.34 0.00 -100.00%
DY 2.44 2.14 2.70 3.42 17.75 0.59 0.00 -100.00%
P/NAPS 1.20 1.35 1.10 0.60 0.71 4.29 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 24/02/05 24/02/04 27/02/03 08/02/02 27/02/01 27/01/00 -
Price 6.05 6.25 6.35 3.40 3.34 14.64 22.60 -
P/RPS 5.12 5.33 6.21 3.97 20.86 8.07 10.64 0.78%
P/EPS 32.56 28.01 30.50 17.07 3.83 52.95 77.93 0.93%
EY 3.07 3.57 3.28 5.86 26.10 1.89 1.28 -0.92%
DY 2.48 2.40 2.36 2.94 17.96 0.48 0.44 -1.82%
P/NAPS 1.18 1.21 1.26 0.69 0.70 5.32 8.90 2.17%

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