[PACMAS] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 115.5%
YoY- -89.89%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 30,440 26,876 21,260 49,585 59,980 62,637 46,361 -6.76%
PBT 10,196 9,004 7,408 10,812 16,398 18,269 13,907 -5.03%
Tax -2,042 70,163 -1,108 -2,517 -3,345 -4,778 -3,759 -9.66%
NP 8,154 79,167 6,300 8,295 13,053 13,491 10,148 -3.57%
-
NP to SH 7,993 79,045 6,124 8,400 12,827 13,185 9,923 -3.53%
-
Tax Rate 20.03% -779.24% 14.96% 23.28% 20.40% 26.15% 27.03% -
Total Cost 22,286 -52,291 14,960 41,290 46,927 49,146 36,213 -7.76%
-
Net Worth 451,852 654,861 567,924 552,586 725,153 896,101 854,530 -10.07%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 25,659 248,065 25,653 282,169 25,635 -
Div Payout % - - 418.99% 2,953.16% 200.00% 2,140.08% 258.35% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 451,852 654,861 567,924 552,586 725,153 896,101 854,530 -10.07%
NOSH 171,156 170,982 171,061 171,079 171,026 171,011 170,906 0.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 26.79% 294.56% 29.63% 16.73% 21.76% 21.54% 21.89% -
ROE 1.77% 12.07% 1.08% 1.52% 1.77% 1.47% 1.16% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 17.78 15.72 12.43 28.98 35.07 36.63 27.13 -6.79%
EPS 4.67 46.23 3.58 4.91 7.50 7.71 5.80 -3.54%
DPS 0.00 0.00 15.00 145.00 15.00 165.00 15.00 -
NAPS 2.64 3.83 3.32 3.23 4.24 5.24 5.00 -10.09%
Adjusted Per Share Value based on latest NOSH - 171,156
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 17.80 15.72 12.43 29.00 35.08 36.63 27.11 -6.76%
EPS 4.67 46.23 3.58 4.91 7.50 7.71 5.80 -3.54%
DPS 0.00 0.00 15.01 145.08 15.00 165.02 14.99 -
NAPS 2.6426 3.8298 3.3214 3.2317 4.2409 5.2407 4.9976 -10.07%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.56 4.75 3.90 2.56 3.42 4.88 6.15 -
P/RPS 20.02 30.22 31.38 8.83 9.75 13.32 22.67 -2.04%
P/EPS 76.23 10.27 108.94 52.14 45.60 63.29 105.92 -5.33%
EY 1.31 9.73 0.92 1.92 2.19 1.58 0.94 5.68%
DY 0.00 0.00 3.85 56.64 4.39 33.81 2.44 -
P/NAPS 1.35 1.24 1.17 0.79 0.81 0.93 1.23 1.56%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 10/03/11 25/02/10 24/02/09 27/02/08 27/02/07 24/02/06 -
Price 3.58 4.66 3.77 2.50 4.24 3.88 6.05 -
P/RPS 20.13 29.65 30.33 8.63 12.09 10.59 22.30 -1.69%
P/EPS 76.66 10.08 105.31 50.92 56.53 50.32 104.20 -4.98%
EY 1.30 9.92 0.95 1.96 1.77 1.99 0.96 5.18%
DY 0.00 0.00 3.98 58.00 3.54 42.53 2.48 -
P/NAPS 1.36 1.22 1.14 0.77 1.00 0.74 1.21 1.96%

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