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

Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.02%
YoY- 36.65%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 119,794 223,942 244,176 237,427 210,893 195,554 203,066 -8.41%
PBT 24,277 35,966 28,912 60,498 45,849 47,594 53,928 -12.44%
Tax 785 -8,029 -6,158 -15,733 -12,878 -15,460 -15,552 -
NP 25,062 27,937 22,754 44,765 32,971 32,134 38,376 -6.85%
-
NP to SH 24,540 27,941 22,351 43,764 32,027 31,734 38,376 -7.17%
-
Tax Rate -3.23% 22.32% 21.30% 26.01% 28.09% 32.48% 28.84% -
Total Cost 94,732 196,005 221,422 192,662 177,922 163,420 164,690 -8.80%
-
Net Worth 565,550 555,598 683,902 707,385 872,917 854,258 861,886 -6.77%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 25,659 248,065 25,653 282,169 25,635 25,638 25,643 0.01%
Div Payout % 104.56% 887.82% 114.78% 644.75% 80.04% 80.79% 66.82% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 565,550 555,598 683,902 707,385 872,917 854,258 861,886 -6.77%
NOSH 170,861 170,953 170,975 170,866 171,160 170,851 171,009 -0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 20.92% 12.48% 9.32% 18.85% 15.63% 16.43% 18.90% -
ROE 4.34% 5.03% 3.27% 6.19% 3.67% 3.71% 4.45% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 70.11 131.00 142.81 138.95 123.21 114.46 118.75 -8.40%
EPS 14.36 16.34 13.07 25.61 18.71 18.57 22.44 -7.16%
DPS 15.00 145.00 15.00 165.00 15.00 15.00 15.00 0.00%
NAPS 3.31 3.25 4.00 4.14 5.10 5.00 5.04 -6.76%
Adjusted Per Share Value based on latest NOSH - 170,866
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 70.06 130.97 142.80 138.85 123.34 114.37 118.76 -8.41%
EPS 14.35 16.34 13.07 25.59 18.73 18.56 22.44 -7.17%
DPS 15.01 145.08 15.00 165.02 14.99 14.99 15.00 0.01%
NAPS 3.3075 3.2493 3.9997 4.137 5.1051 4.996 5.0406 -6.77%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 31.68 18.36 31.52 13.12 33.94 34.46 25.40 3.74%
EY 3.16 5.45 3.17 7.62 2.95 2.90 3.94 -3.60%
DY 3.30 48.33 3.64 49.11 2.36 2.34 2.63 3.85%
P/NAPS 1.37 0.92 1.03 0.81 1.25 1.28 1.13 3.26%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 32.72 22.64 30.60 13.35 33.13 33.38 25.85 4.00%
EY 3.06 4.42 3.27 7.49 3.02 3.00 3.87 -3.83%
DY 3.19 39.19 3.75 48.25 2.42 2.42 2.59 3.53%
P/NAPS 1.42 1.14 1.00 0.83 1.22 1.24 1.15 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