[PACMAS] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 45.43%
YoY- -16.75%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 229,820 238,797 229,888 201,846 200,423 174,815 146,399 7.79%
PBT 23,697 49,189 52,359 45,846 56,320 49,374 43,791 -9.71%
Tax -5,237 -12,409 -13,872 -13,175 -18,166 -13,776 -9,738 -9.81%
NP 18,460 36,780 38,487 32,671 38,154 35,598 34,053 -9.69%
-
NP to SH 18,463 35,948 37,551 31,763 38,154 35,598 34,053 -9.69%
-
Tax Rate 22.10% 25.23% 26.49% 28.74% 32.25% 27.90% 22.24% -
Total Cost 211,360 202,017 191,401 169,175 162,269 139,217 112,346 11.09%
-
Net Worth 552,180 725,116 896,025 878,693 884,160 860,028 837,965 -6.70%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 247,882 25,652 282,145 25,642 25,652 25,646 17,101 56.08%
Div Payout % 1,342.59% 71.36% 751.37% 80.73% 67.23% 72.05% 50.22% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 552,180 725,116 896,025 878,693 884,160 860,028 837,965 -6.70%
NOSH 170,953 171,018 170,997 170,952 171,017 170,979 171,013 -0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.03% 15.40% 16.74% 16.19% 19.04% 20.36% 23.26% -
ROE 3.34% 4.96% 4.19% 3.61% 4.32% 4.14% 4.06% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 134.43 139.63 134.44 118.07 117.19 102.24 85.61 7.80%
EPS 10.80 21.02 21.96 18.58 22.31 20.82 19.91 -9.68%
DPS 145.00 15.00 165.00 15.00 15.00 15.00 10.00 56.09%
NAPS 3.23 4.24 5.24 5.14 5.17 5.03 4.90 -6.70%
Adjusted Per Share Value based on latest NOSH - 170,906
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 134.41 139.66 134.45 118.05 117.21 102.24 85.62 7.79%
EPS 10.80 21.02 21.96 18.58 22.31 20.82 19.92 -9.69%
DPS 144.97 15.00 165.01 15.00 15.00 15.00 10.00 56.08%
NAPS 3.2293 4.2407 5.2402 5.1389 5.1709 5.0297 4.9007 -6.70%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.56 3.42 4.88 6.15 7.00 5.55 2.92 -
P/RPS 1.90 2.45 3.63 5.21 5.97 5.43 3.41 -9.27%
P/EPS 23.70 16.27 22.22 33.10 31.38 26.66 14.66 8.32%
EY 4.22 6.15 4.50 3.02 3.19 3.75 6.82 -7.68%
DY 56.64 4.39 33.81 2.44 2.14 2.70 3.42 59.58%
P/NAPS 0.79 0.81 0.93 1.20 1.35 1.10 0.60 4.68%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 27/02/08 27/02/07 24/02/06 24/02/05 24/02/04 27/02/03 -
Price 2.50 4.24 3.88 6.05 6.25 6.35 3.40 -
P/RPS 1.86 3.04 2.89 5.12 5.33 6.21 3.97 -11.86%
P/EPS 23.15 20.17 17.67 32.56 28.01 30.50 17.07 5.20%
EY 4.32 4.96 5.66 3.07 3.57 3.28 5.86 -4.95%
DY 58.00 3.54 42.53 2.48 2.40 2.36 2.94 64.30%
P/NAPS 0.77 1.00 0.74 1.18 1.21 1.26 0.69 1.84%

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