[PACMAS] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -27.72%
YoY- -45.17%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 123,428 109,596 84,664 209,844 252,052 243,548 231,808 -9.96%
PBT 40,648 30,976 23,968 41,708 14,196 60,956 42,020 -0.55%
Tax -10,704 -6,552 -5,152 -7,936 -2,716 -16,496 -12,452 -2.48%
NP 29,944 24,424 18,816 33,772 11,480 44,460 29,568 0.21%
-
NP to SH 29,576 24,008 18,520 33,776 11,312 43,500 28,584 0.56%
-
Tax Rate 26.33% 21.15% 21.50% 19.03% 19.13% 27.06% 29.63% -
Total Cost 93,484 85,172 65,848 176,072 240,572 199,088 202,240 -12.05%
-
Net Worth 458,701 661,758 574,051 558,944 683,544 719,870 885,556 -10.37%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 458,701 661,758 574,051 558,944 683,544 719,870 885,556 -10.37%
NOSH 171,157 170,997 170,848 170,931 170,886 170,990 170,956 0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 24.26% 22.29% 22.22% 16.09% 4.55% 18.26% 12.76% -
ROE 6.45% 3.63% 3.23% 6.04% 1.65% 6.04% 3.23% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 72.11 64.09 49.55 122.77 147.50 142.43 135.59 -9.98%
EPS 17.28 14.04 10.84 19.76 6.60 25.44 16.72 0.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 3.87 3.36 3.27 4.00 4.21 5.18 -10.39%
Adjusted Per Share Value based on latest NOSH - 170,848
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 72.18 64.10 49.51 122.72 147.41 142.43 135.57 -9.96%
EPS 17.30 14.04 10.83 19.75 6.62 25.44 16.72 0.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6826 3.8702 3.3572 3.2689 3.9976 4.21 5.179 -10.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.59 5.88 3.74 2.44 4.26 3.58 5.90 -
P/RPS 4.98 9.17 7.55 1.99 2.89 2.51 4.35 2.27%
P/EPS 20.78 41.88 34.50 12.35 64.35 14.07 35.29 -8.44%
EY 4.81 2.39 2.90 8.10 1.55 7.11 2.83 9.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.52 1.11 0.75 1.07 0.85 1.14 2.72%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/05/12 19/05/11 18/05/10 21/05/09 21/05/08 23/05/07 24/05/06 -
Price 3.38 4.26 4.91 3.06 4.16 3.52 5.70 -
P/RPS 4.69 6.65 9.91 2.49 2.82 2.47 4.20 1.85%
P/EPS 19.56 30.34 45.30 15.49 62.84 13.84 34.09 -8.83%
EY 5.11 3.30 2.21 6.46 1.59 7.23 2.93 9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.10 1.46 0.94 1.04 0.84 1.10 2.28%

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