[PACMAS] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 35.5%
YoY- 50.57%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 59,980 62,637 46,361 47,943 48,547 37,969 23,113 17.21%
PBT 16,398 18,269 13,907 15,962 10,165 10,668 -20,217 -
Tax -3,345 -4,778 -3,759 -5,228 -3,036 -1,288 20,217 -
NP 13,053 13,491 10,148 10,734 7,129 9,380 0 -
-
NP to SH 12,827 13,185 9,923 10,734 7,129 9,380 -23,671 -
-
Tax Rate 20.40% 26.15% 27.03% 32.75% 29.87% 12.07% - -
Total Cost 46,927 49,146 36,213 37,209 41,418 28,589 23,113 12.52%
-
Net Worth 725,153 896,101 854,530 868,291 859,924 683,803 2,767,418 -19.99%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 25,653 282,169 25,635 25,638 25,643 17,095 58,017 -12.71%
Div Payout % 200.00% 2,140.08% 258.35% 238.85% 359.71% 182.25% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 725,153 896,101 854,530 868,291 859,924 683,803 2,767,418 -19.99%
NOSH 171,026 171,011 170,906 170,923 170,959 170,950 580,171 -18.41%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 21.76% 21.54% 21.89% 22.39% 14.68% 24.70% 0.00% -
ROE 1.77% 1.47% 1.16% 1.24% 0.83% 1.37% -0.86% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 35.07 36.63 27.13 28.05 28.40 22.21 3.98 43.69%
EPS 7.50 7.71 5.80 6.28 4.17 5.49 -4.08 -
DPS 15.00 165.00 15.00 15.00 15.00 10.00 10.00 6.98%
NAPS 4.24 5.24 5.00 5.08 5.03 4.00 4.77 -1.94%
Adjusted Per Share Value based on latest NOSH - 170,923
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 35.08 36.63 27.11 28.04 28.39 22.21 13.52 17.21%
EPS 7.50 7.71 5.80 6.28 4.17 5.49 -13.84 -
DPS 15.00 165.02 14.99 14.99 15.00 10.00 33.93 -12.71%
NAPS 4.2409 5.2407 4.9976 5.078 5.0291 3.9991 16.1847 -19.99%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.42 4.88 6.15 7.00 5.55 2.92 3.38 -
P/RPS 9.75 13.32 22.67 24.96 19.54 13.15 84.84 -30.26%
P/EPS 45.60 63.29 105.92 111.46 133.09 53.22 -82.84 -
EY 2.19 1.58 0.94 0.90 0.75 1.88 -1.21 -
DY 4.39 33.81 2.44 2.14 2.70 3.42 2.96 6.78%
P/NAPS 0.81 0.93 1.23 1.38 1.10 0.73 0.71 2.21%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 24/02/06 24/02/05 24/02/04 27/02/03 08/02/02 -
Price 4.24 3.88 6.05 6.25 6.35 3.40 3.34 -
P/RPS 12.09 10.59 22.30 22.28 22.36 15.31 83.84 -27.57%
P/EPS 56.53 50.32 104.20 99.52 152.28 61.97 -81.86 -
EY 1.77 1.99 0.96 1.00 0.66 1.61 -1.22 -
DY 3.54 42.53 2.48 2.40 2.36 2.94 2.99 2.85%
P/NAPS 1.00 0.74 1.21 1.23 1.26 0.85 0.70 6.12%

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