[PACMAS] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	119,794	223,942	244,176	237,427	210,893	195,554	203,066	-8.41%
YoY %	-46.51%	-8.29%	2.84%	12.58%	7.84%	-3.70%	-	-
Horiz. %	58.99%	110.28%	120.24%	116.92%	103.85%	96.30%	100.00%	-
PBT	24,277	35,966	28,912	60,498	45,849	47,594	53,928	-12.44%
YoY %	-32.50%	24.40%	-52.21%	31.95%	-3.67%	-11.75%	-	-
Horiz. %	45.02%	66.69%	53.61%	112.18%	85.02%	88.25%	100.00%	-
Tax	785	-8,029	-6,158	-15,733	-12,878	-15,460	-15,552	-
YoY %	109.78%	-30.38%	60.86%	-22.17%	16.70%	0.59%	-	-
Horiz. %	-5.05%	51.63%	39.60%	101.16%	82.81%	99.41%	100.00%	-
NP	25,062	27,937	22,754	44,765	32,971	32,134	38,376	-6.85%
YoY %	-10.29%	22.78%	-49.17%	35.77%	2.60%	-16.27%	-	-
Horiz. %	65.31%	72.80%	59.29%	116.65%	85.92%	83.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,540	27,941	22,351	43,764	32,027	31,734	38,376	-7.17%
YoY %	-12.17%	25.01%	-48.93%	36.65%	0.92%	-17.31%	-	-
Horiz. %	63.95%	72.81%	58.24%	114.04%	83.46%	82.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3.23%	22.32%	21.30%	26.01%	28.09%	32.48%	28.84%	-
YoY %	-114.47%	4.79%	-18.11%	-7.40%	-13.52%	12.62%	-	-
Horiz. %	-11.20%	77.39%	73.86%	90.19%	97.40%	112.62%	100.00%	-
Total Cost	94,732	196,005	221,422	192,662	177,922	163,420	164,690	-8.80%
YoY %	-51.67%	-11.48%	14.93%	8.28%	8.87%	-0.77%	-	-
Horiz. %	57.52%	119.01%	134.45%	116.98%	108.03%	99.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	565,550	555,598	683,902	707,385	872,917	854,258	861,886	-6.77%
YoY %	1.79%	-18.76%	-3.32%	-18.96%	2.18%	-0.89%	-	-
Horiz. %	65.62%	64.46%	79.35%	82.07%	101.28%	99.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	25,659	248,065	25,653	282,169	25,635	25,638	25,643	0.01%
YoY %	-89.66%	867.00%	-90.91%	1,000.72%	-0.01%	-0.02%	-	-
Horiz. %	100.06%	967.38%	100.04%	1,100.37%	99.97%	99.98%	100.00%	-
Div Payout %	104.56%	887.82%	114.78%	644.75%	80.04%	80.79%	66.82%	-
YoY %	-88.22%	673.50%	-82.20%	705.53%	-0.93%	20.91%	-	-
Horiz. %	156.48%	1,328.67%	171.77%	964.91%	119.78%	120.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	565,550	555,598	683,902	707,385	872,917	854,258	861,886	-6.77%
YoY %	1.79%	-18.76%	-3.32%	-18.96%	2.18%	-0.89%	-	-
Horiz. %	65.62%	64.46%	79.35%	82.07%	101.28%	99.11%	100.00%	-
NOSH	170,861	170,953	170,975	170,866	171,160	170,851	171,009	-0.01%
YoY %	-0.05%	-0.01%	0.06%	-0.17%	0.18%	-0.09%	-	-
Horiz. %	99.91%	99.97%	99.98%	99.92%	100.09%	99.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	20.92%	12.48%	9.32%	18.85%	15.63%	16.43%	18.90%	-
YoY %	67.63%	33.91%	-50.56%	20.60%	-4.87%	-13.07%	-	-
Horiz. %	110.69%	66.03%	49.31%	99.74%	82.70%	86.93%	100.00%	-
ROE	4.34%	5.03%	3.27%	6.19%	3.67%	3.71%	4.45%	-
YoY %	-13.72%	53.82%	-47.17%	68.66%	-1.08%	-16.63%	-	-
Horiz. %	97.53%	113.03%	73.48%	139.10%	82.47%	83.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	70.11	131.00	142.81	138.95	123.21	114.46	118.75	-8.40%
YoY %	-46.48%	-8.27%	2.78%	12.77%	7.64%	-3.61%	-	-
Horiz. %	59.04%	110.32%	120.26%	117.01%	103.76%	96.39%	100.00%	-
EPS	14.36	16.34	13.07	25.61	18.71	18.57	22.44	-7.16%
YoY %	-12.12%	25.02%	-48.97%	36.88%	0.75%	-17.25%	-	-
Horiz. %	63.99%	72.82%	58.24%	114.13%	83.38%	82.75%	100.00%	-
DPS	15.00	145.00	15.00	165.00	15.00	15.00	15.00	0.00%
YoY %	-89.66%	866.67%	-90.91%	1,000.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	966.67%	100.00%	1,100.00%	100.00%	100.00%	100.00%	-
NAPS	3.31	3.25	4.00	4.14	5.10	5.00	5.04	-6.76%
YoY %	1.85%	-18.75%	-3.38%	-18.82%	2.00%	-0.79%	-	-
Horiz. %	65.67%	64.48%	79.37%	82.14%	101.19%	99.21%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 170,866
RPS	70.06	130.97	142.80	138.85	123.34	114.37	118.76	-8.41%
YoY %	-46.51%	-8.28%	2.84%	12.57%	7.84%	-3.70%	-	-
Horiz. %	58.99%	110.28%	120.24%	116.92%	103.86%	96.30%	100.00%	-
EPS	14.35	16.34	13.07	25.59	18.73	18.56	22.44	-7.17%
YoY %	-12.18%	25.02%	-48.93%	36.63%	0.92%	-17.29%	-	-
Horiz. %	63.95%	72.82%	58.24%	114.04%	83.47%	82.71%	100.00%	-
DPS	15.01	145.08	15.00	165.02	14.99	14.99	15.00	0.01%
YoY %	-89.65%	867.20%	-90.91%	1,000.87%	0.00%	-0.07%	-	-
Horiz. %	100.07%	967.20%	100.00%	1,100.13%	99.93%	99.93%	100.00%	-
NAPS	3.3075	3.2493	3.9997	4.137	5.1051	4.996	5.0406	-6.77%
YoY %	1.79%	-18.76%	-3.32%	-18.96%	2.18%	-0.88%	-	-
Horiz. %	65.62%	64.46%	79.35%	82.07%	101.28%	99.12%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.55	3.00	4.12	3.36	6.35	6.40	5.70	-
P/RPS	6.49	2.29	2.88	2.42	5.15	5.59	4.80	5.15%
YoY %	183.41%	-20.49%	19.01%	-53.01%	-7.87%	16.46%	-	-
Horiz. %	135.21%	47.71%	60.00%	50.42%	107.29%	116.46%	100.00%	-
P/EPS	31.68	18.36	31.52	13.12	33.94	34.46	25.40	3.74%
YoY %	72.55%	-41.75%	140.24%	-61.34%	-1.51%	35.67%	-	-
Horiz. %	124.72%	72.28%	124.09%	51.65%	133.62%	135.67%	100.00%	-
EY	3.16	5.45	3.17	7.62	2.95	2.90	3.94	-3.60%
YoY %	-42.02%	71.92%	-58.40%	158.31%	1.72%	-26.40%	-	-
Horiz. %	80.20%	138.32%	80.46%	193.40%	74.87%	73.60%	100.00%	-
DY	3.30	48.33	3.64	49.11	2.36	2.34	2.63	3.85%
YoY %	-93.17%	1,227.75%	-92.59%	1,980.93%	0.85%	-11.03%	-	-
Horiz. %	125.48%	1,837.64%	138.40%	1,867.30%	89.73%	88.97%	100.00%	-
P/NAPS	1.37	0.92	1.03	0.81	1.25	1.28	1.13	3.26%
YoY %	48.91%	-10.68%	27.16%	-35.20%	-2.34%	13.27%	-	-
Horiz. %	121.24%	81.42%	91.15%	71.68%	110.62%	113.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	25/08/09	26/08/08	13/08/07	23/08/06	29/08/05	19/08/04	-
Price	4.70	3.70	4.00	3.42	6.20	6.20	5.80	-
P/RPS	6.70	2.82	2.80	2.46	5.03	5.42	4.88	5.42%
YoY %	137.59%	0.71%	13.82%	-51.09%	-7.20%	11.07%	-	-
Horiz. %	137.30%	57.79%	57.38%	50.41%	103.07%	111.07%	100.00%	-
P/EPS	32.72	22.64	30.60	13.35	33.13	33.38	25.85	4.00%
YoY %	44.52%	-26.01%	129.21%	-59.70%	-0.75%	29.13%	-	-
Horiz. %	126.58%	87.58%	118.38%	51.64%	128.16%	129.13%	100.00%	-
EY	3.06	4.42	3.27	7.49	3.02	3.00	3.87	-3.83%
YoY %	-30.77%	35.17%	-56.34%	148.01%	0.67%	-22.48%	-	-
Horiz. %	79.07%	114.21%	84.50%	193.54%	78.04%	77.52%	100.00%	-
DY	3.19	39.19	3.75	48.25	2.42	2.42	2.59	3.53%
YoY %	-91.86%	945.07%	-92.23%	1,893.80%	0.00%	-6.56%	-	-
Horiz. %	123.17%	1,513.13%	144.79%	1,862.93%	93.44%	93.44%	100.00%	-
P/NAPS	1.42	1.14	1.00	0.83	1.22	1.24	1.15	3.57%
YoY %	24.56%	14.00%	20.48%	-31.97%	-1.61%	7.83%	-	-
Horiz. %	123.48%	99.13%	86.96%	72.17%	106.09%	107.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos