[PACMAS] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -6.22%
YoY- 4.54%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 229,888 201,846 200,423 174,815 146,399 92,877 620,155 -15.23%
PBT 52,359 45,846 56,320 49,374 43,791 520,559 146,097 -15.71%
Tax -13,872 -13,175 -18,166 -13,776 -9,738 -14,937 -51,604 -19.65%
NP 38,487 32,671 38,154 35,598 34,053 505,622 94,493 -13.89%
-
NP to SH 37,551 31,763 38,154 35,598 34,053 505,622 94,493 -14.24%
-
Tax Rate 26.49% 28.74% 32.25% 27.90% 22.24% 2.87% 35.32% -
Total Cost 191,401 169,175 162,269 139,217 112,346 -412,745 525,662 -15.49%
-
Net Worth 896,025 878,693 884,160 860,028 837,965 2,766,479 939,803 -0.79%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 282,145 25,642 25,652 25,646 17,101 347,984 23,922 50.84%
Div Payout % 751.37% 80.73% 67.23% 72.05% 50.22% 68.82% 25.32% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 896,025 878,693 884,160 860,028 837,965 2,766,479 939,803 -0.79%
NOSH 170,997 170,952 171,017 170,979 171,013 579,974 341,746 -10.89%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.74% 16.19% 19.04% 20.36% 23.26% 544.40% 15.24% -
ROE 4.19% 3.61% 4.32% 4.14% 4.06% 18.28% 10.05% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 134.44 118.07 117.19 102.24 85.61 16.01 181.47 -4.87%
EPS 21.96 18.58 22.31 20.82 19.91 87.18 27.65 -3.76%
DPS 165.00 15.00 15.00 15.00 10.00 60.00 7.00 69.28%
NAPS 5.24 5.14 5.17 5.03 4.90 4.77 2.75 11.33%
Adjusted Per Share Value based on latest NOSH - 170,959
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 134.45 118.05 117.21 102.24 85.62 54.32 362.69 -15.23%
EPS 21.96 18.58 22.31 20.82 19.92 295.70 55.26 -14.25%
DPS 165.01 15.00 15.00 15.00 10.00 203.51 13.99 50.84%
NAPS 5.2402 5.1389 5.1709 5.0297 4.9007 16.1793 5.4963 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.88 6.15 7.00 5.55 2.92 3.38 11.80 -
P/RPS 3.63 5.21 5.97 5.43 3.41 21.11 6.50 -9.24%
P/EPS 22.22 33.10 31.38 26.66 14.66 3.88 42.68 -10.30%
EY 4.50 3.02 3.19 3.75 6.82 25.79 2.34 11.50%
DY 33.81 2.44 2.14 2.70 3.42 17.75 0.59 96.29%
P/NAPS 0.93 1.20 1.35 1.10 0.60 0.71 4.29 -22.48%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 24/02/05 24/02/04 27/02/03 08/02/02 27/02/01 -
Price 3.88 6.05 6.25 6.35 3.40 3.34 14.64 -
P/RPS 2.89 5.12 5.33 6.21 3.97 20.86 8.07 -15.72%
P/EPS 17.67 32.56 28.01 30.50 17.07 3.83 52.95 -16.70%
EY 5.66 3.07 3.57 3.28 5.86 26.10 1.89 20.04%
DY 42.53 2.48 2.40 2.36 2.94 17.96 0.48 111.07%
P/NAPS 0.74 1.18 1.21 1.26 0.69 0.70 5.32 -28.00%

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
Post a Comment