[PACMAS] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 19.6%
YoY- 32.87%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 21,260 49,585 59,980 62,637 46,361 47,943 48,547 -12.84%
PBT 7,408 10,812 16,398 18,269 13,907 15,962 10,165 -5.13%
Tax -1,108 -2,517 -3,345 -4,778 -3,759 -5,228 -3,036 -15.45%
NP 6,300 8,295 13,053 13,491 10,148 10,734 7,129 -2.03%
-
NP to SH 6,124 8,400 12,827 13,185 9,923 10,734 7,129 -2.49%
-
Tax Rate 14.96% 23.28% 20.40% 26.15% 27.03% 32.75% 29.87% -
Total Cost 14,960 41,290 46,927 49,146 36,213 37,209 41,418 -15.59%
-
Net Worth 567,924 552,586 725,153 896,101 854,530 868,291 859,924 -6.67%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 25,659 248,065 25,653 282,169 25,635 25,638 25,643 0.01%
Div Payout % 418.99% 2,953.16% 200.00% 2,140.08% 258.35% 238.85% 359.71% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 567,924 552,586 725,153 896,101 854,530 868,291 859,924 -6.67%
NOSH 171,061 171,079 171,026 171,011 170,906 170,923 170,959 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 29.63% 16.73% 21.76% 21.54% 21.89% 22.39% 14.68% -
ROE 1.08% 1.52% 1.77% 1.47% 1.16% 1.24% 0.83% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.43 28.98 35.07 36.63 27.13 28.05 28.40 -12.85%
EPS 3.58 4.91 7.50 7.71 5.80 6.28 4.17 -2.50%
DPS 15.00 145.00 15.00 165.00 15.00 15.00 15.00 0.00%
NAPS 3.32 3.23 4.24 5.24 5.00 5.08 5.03 -6.68%
Adjusted Per Share Value based on latest NOSH - 171,011
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.43 29.00 35.08 36.63 27.11 28.04 28.39 -12.84%
EPS 3.58 4.91 7.50 7.71 5.80 6.28 4.17 -2.50%
DPS 15.01 145.08 15.00 165.02 14.99 14.99 15.00 0.01%
NAPS 3.3214 3.2317 4.2409 5.2407 4.9976 5.078 5.0291 -6.67%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.90 2.56 3.42 4.88 6.15 7.00 5.55 -
P/RPS 31.38 8.83 9.75 13.32 22.67 24.96 19.54 8.20%
P/EPS 108.94 52.14 45.60 63.29 105.92 111.46 133.09 -3.27%
EY 0.92 1.92 2.19 1.58 0.94 0.90 0.75 3.46%
DY 3.85 56.64 4.39 33.81 2.44 2.14 2.70 6.08%
P/NAPS 1.17 0.79 0.81 0.93 1.23 1.38 1.10 1.03%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 27/02/08 27/02/07 24/02/06 24/02/05 24/02/04 -
Price 3.77 2.50 4.24 3.88 6.05 6.25 6.35 -
P/RPS 30.33 8.63 12.09 10.59 22.30 22.28 22.36 5.20%
P/EPS 105.31 50.92 56.53 50.32 104.20 99.52 152.28 -5.95%
EY 0.95 1.96 1.77 1.99 0.96 1.00 0.66 6.25%
DY 3.98 58.00 3.54 42.53 2.48 2.40 2.36 9.09%
P/NAPS 1.14 0.77 1.00 0.74 1.21 1.23 1.26 -1.65%

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