[PACMAS] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 3.43%
YoY- 378.88%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 210,893 195,554 203,066 153,429 132,756 356,104 669,063 -17.49%
PBT 45,849 47,594 53,928 42,933 20,006 591,486 155,567 -18.41%
Tax -12,878 -15,460 -15,552 -11,126 -13,364 -35,421 -20,725 -7.62%
NP 32,971 32,134 38,376 31,807 6,642 556,065 134,842 -20.91%
-
NP to SH 32,027 31,734 38,376 31,807 6,642 556,065 134,842 -21.29%
-
Tax Rate 28.09% 32.48% 28.84% 25.91% 66.80% 5.99% 13.32% -
Total Cost 177,922 163,420 164,690 121,622 126,114 -199,961 534,221 -16.73%
-
Net Worth 872,917 854,258 861,886 842,447 683,681 1,339,031 925,692 -0.97%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 25,635 25,638 25,643 17,095 58,017 23,898 34,665 -4.90%
Div Payout % 80.04% 80.79% 66.82% 53.75% 873.49% 4.30% 25.71% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 872,917 854,258 861,886 842,447 683,681 1,339,031 925,692 -0.97%
NOSH 171,160 170,851 171,009 170,881 170,920 342,463 341,584 -10.87%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.63% 16.43% 18.90% 20.73% 5.00% 156.15% 20.15% -
ROE 3.67% 3.71% 4.45% 3.78% 0.97% 41.53% 14.57% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 123.21 114.46 118.75 89.79 77.67 103.98 195.87 -7.43%
EPS 18.71 18.57 22.44 18.61 3.89 162.37 39.48 -11.69%
DPS 15.00 15.00 15.00 10.00 33.94 7.00 10.00 6.98%
NAPS 5.10 5.00 5.04 4.93 4.00 3.91 2.71 11.10%
Adjusted Per Share Value based on latest NOSH - 170,881
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 123.34 114.37 118.76 89.73 77.64 208.26 391.29 -17.49%
EPS 18.73 18.56 22.44 18.60 3.88 325.20 78.86 -21.29%
DPS 14.99 14.99 15.00 10.00 33.93 13.98 20.27 -4.90%
NAPS 5.1051 4.996 5.0406 4.9269 3.9984 7.8311 5.4137 -0.97%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 6.35 6.40 5.70 4.70 3.30 14.16 15.20 -
P/RPS 5.15 5.59 4.80 5.23 4.25 13.62 7.76 -6.60%
P/EPS 33.94 34.46 25.40 25.25 84.92 8.72 38.50 -2.07%
EY 2.95 2.90 3.94 3.96 1.18 11.47 2.60 2.12%
DY 2.36 2.34 2.63 2.13 10.29 0.49 0.66 23.64%
P/NAPS 1.25 1.28 1.13 0.95 0.83 3.62 5.61 -22.12%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 29/08/05 19/08/04 27/08/03 21/08/02 08/08/01 18/08/00 -
Price 6.20 6.20 5.80 5.20 3.24 7.32 14.80 -
P/RPS 5.03 5.42 4.88 5.79 4.17 7.04 7.56 -6.56%
P/EPS 33.13 33.38 25.85 27.94 83.38 4.51 37.49 -2.03%
EY 3.02 3.00 3.87 3.58 1.20 22.18 2.67 2.07%
DY 2.42 2.42 2.59 1.92 10.48 0.96 0.68 23.54%
P/NAPS 1.22 1.24 1.15 1.05 0.81 1.87 5.46 -22.09%

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