[PACMAS] YoY Cumulative 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- 58.49%
YoY- 16.65%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 88,103 69,791 169,694 180,235 178,817 167,251 155,485 -9.02%
PBT 24,339 18,812 24,432 12,885 32,791 34,090 31,939 -4.42%
Tax -4,888 4,247 -4,702 -2,720 -9,064 -9,094 -9,416 -10.34%
NP 19,451 23,059 19,730 10,165 23,727 24,996 22,523 -2.41%
-
NP to SH 19,010 22,746 19,500 10,063 23,121 24,366 21,840 -2.28%
-
Tax Rate 20.08% -22.58% 19.25% 21.11% 27.64% 26.68% 29.48% -
Total Cost 68,652 46,732 149,964 170,070 155,090 142,255 132,962 -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 290,278 - - - - - - -
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 4.28% 3.93% 3.45% 1.47% 3.24% 2.76% 2.55% -
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 51.54 40.81 99.21 105.34 104.56 97.81 90.94 -9.02%
EPS 11.12 13.30 11.40 5.89 13.52 14.25 12.77 -2.27%
DPS 169.80 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 51.53 40.82 99.24 105.41 104.58 97.81 90.93 -9.02%
EPS 11.12 13.30 11.40 5.89 13.52 14.25 12.77 -2.27%
DPS 169.76 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 5.86 11.27 3.95 3.97 3.40 6.29 6.82 -2.49%
P/EPS 27.16 34.59 34.39 71.07 26.33 43.16 48.54 -9.21%
EY 3.68 2.89 2.91 1.41 3.80 2.32 2.06 10.14%
DY 56.23 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 6.79 10.61 3.93 2.51 3.19 6.34 6.76 0.07%
P/EPS 31.47 32.56 34.21 44.89 24.70 43.51 48.14 -6.83%
EY 3.18 3.07 2.92 2.23 4.05 2.30 2.08 7.32%
DY 48.51 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