[PACMAS] YoY 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- -39.32%
YoY- -24.0%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
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 62,637 46,361 47,943 48,547 37,969 23,113 138,494 -12.38%
PBT 18,269 13,907 15,962 10,165 10,668 -20,217 30,815 -8.34%
Tax -4,778 -3,759 -5,228 -3,036 -1,288 20,217 -15,759 -18.02%
NP 13,491 10,148 10,734 7,129 9,380 0 15,056 -1.81%
-
NP to SH 13,185 9,923 10,734 7,129 9,380 -23,671 15,056 -2.18%
-
Tax Rate 26.15% 27.03% 32.75% 29.87% 12.07% - 51.14% -
Total Cost 49,146 36,213 37,209 41,418 28,589 23,113 123,438 -14.22%
-
Net Worth 896,101 854,530 868,291 859,924 683,803 2,767,418 938,866 -0.77%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 282,169 25,635 25,638 25,643 17,095 58,017 23,898 50.87%
Div Payout % 2,140.08% 258.35% 238.85% 359.71% 182.25% 0.00% 158.73% -
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 896,101 854,530 868,291 859,924 683,803 2,767,418 938,866 -0.77%
NOSH 171,011 170,906 170,923 170,959 170,950 580,171 341,405 -10.87%
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 21.54% 21.89% 22.39% 14.68% 24.70% 0.00% 10.87% -
ROE 1.47% 1.16% 1.24% 0.83% 1.37% -0.86% 1.60% -
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 36.63 27.13 28.05 28.40 22.21 3.98 40.57 -1.68%
EPS 7.71 5.80 6.28 4.17 5.49 -4.08 4.41 9.75%
DPS 165.00 15.00 15.00 15.00 10.00 10.00 7.00 69.28%
NAPS 5.24 5.00 5.08 5.03 4.00 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 36.63 27.11 28.04 28.39 22.21 13.52 81.00 -12.38%
EPS 7.71 5.80 6.28 4.17 5.49 -13.84 8.81 -2.19%
DPS 165.02 14.99 14.99 15.00 10.00 33.93 13.98 50.86%
NAPS 5.2407 4.9976 5.078 5.0291 3.9991 16.1847 5.4908 -0.77%
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 13.32 22.67 24.96 19.54 13.15 84.84 29.09 -12.20%
P/EPS 63.29 105.92 111.46 133.09 53.22 -82.84 267.57 -21.35%
EY 1.58 0.94 0.90 0.75 1.88 -1.21 0.37 27.35%
DY 33.81 2.44 2.14 2.70 3.42 2.96 0.59 96.29%
P/NAPS 0.93 1.23 1.38 1.10 0.73 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 10.59 22.30 22.28 22.36 15.31 83.84 36.09 -18.47%
P/EPS 50.32 104.20 99.52 152.28 61.97 -81.86 331.97 -26.96%
EY 1.99 0.96 1.00 0.66 1.61 -1.22 0.30 37.05%
DY 42.53 2.48 2.40 2.36 2.94 2.99 0.48 111.07%
P/NAPS 0.74 1.21 1.23 1.26 0.85 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