[PACMAS] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.07%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 244,176 237,427 210,893 195,554 203,066 153,429 132,756 10.67%
PBT 28,912 60,498 45,849 47,594 53,928 42,933 20,006 6.32%
Tax -6,158 -15,733 -12,878 -15,460 -15,552 -11,126 -13,364 -12.10%
NP 22,754 44,765 32,971 32,134 38,376 31,807 6,642 22.75%
-
NP to SH 22,351 43,764 32,027 31,734 38,376 31,807 6,642 22.39%
-
Tax Rate 21.30% 26.01% 28.09% 32.48% 28.84% 25.91% 66.80% -
Total Cost 221,422 192,662 177,922 163,420 164,690 121,622 126,114 9.82%
-
Net Worth 683,902 707,385 872,917 854,258 861,886 842,447 683,681 0.00%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 25,653 282,169 25,635 25,638 25,643 17,095 58,017 -12.70%
Div Payout % 114.78% 644.75% 80.04% 80.79% 66.82% 53.75% 873.49% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 683,902 707,385 872,917 854,258 861,886 842,447 683,681 0.00%
NOSH 170,975 170,866 171,160 170,851 171,009 170,881 170,920 0.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.32% 18.85% 15.63% 16.43% 18.90% 20.73% 5.00% -
ROE 3.27% 6.19% 3.67% 3.71% 4.45% 3.78% 0.97% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 142.81 138.95 123.21 114.46 118.75 89.79 77.67 10.67%
EPS 13.07 25.61 18.71 18.57 22.44 18.61 3.89 22.36%
DPS 15.00 165.00 15.00 15.00 15.00 10.00 33.94 -12.71%
NAPS 4.00 4.14 5.10 5.00 5.04 4.93 4.00 0.00%
Adjusted Per Share Value based on latest NOSH - 170,851
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 142.80 138.85 123.34 114.37 118.76 89.73 77.64 10.67%
EPS 13.07 25.59 18.73 18.56 22.44 18.60 3.88 22.41%
DPS 15.00 165.02 14.99 14.99 15.00 10.00 33.93 -12.70%
NAPS 3.9997 4.137 5.1051 4.996 5.0406 4.9269 3.9984 0.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.12 3.36 6.35 6.40 5.70 4.70 3.30 -
P/RPS 2.88 2.42 5.15 5.59 4.80 5.23 4.25 -6.27%
P/EPS 31.52 13.12 33.94 34.46 25.40 25.25 84.92 -15.21%
EY 3.17 7.62 2.95 2.90 3.94 3.96 1.18 17.88%
DY 3.64 49.11 2.36 2.34 2.63 2.13 10.29 -15.88%
P/NAPS 1.03 0.81 1.25 1.28 1.13 0.95 0.83 3.66%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 13/08/07 23/08/06 29/08/05 19/08/04 27/08/03 21/08/02 -
Price 4.00 3.42 6.20 6.20 5.80 5.20 3.24 -
P/RPS 2.80 2.46 5.03 5.42 4.88 5.79 4.17 -6.41%
P/EPS 30.60 13.35 33.13 33.38 25.85 27.94 83.38 -15.37%
EY 3.27 7.49 3.02 3.00 3.87 3.58 1.20 18.16%
DY 3.75 48.25 2.42 2.42 2.59 1.92 10.48 -15.72%
P/NAPS 1.00 0.83 1.22 1.24 1.15 1.05 0.81 3.57%

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