[PACMAS] YoY TTM Result on 30-Jun-2011 [#2]

Stock

[PACMAS] PACIFICMAS BHD

Announcement Date

22-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -0.41%

YoY- 318.66%

Quarter Report

PacificMas-2nd Qtr 30 June 2011 Results.pdf

Latest QR

Upcoming QR

PACMAS's Result

PACMAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	93,441	80,513	119,794	223,942	244,176	237,427	210,893	-12.67%
YoY %	16.06%	-32.79%	-46.51%	-8.29%	2.84%	12.58%	-	-
Horiz. %	44.31%	38.18%	56.80%	106.19%	115.78%	112.58%	100.00%	-
PBT	26,592	23,928	24,277	35,966	28,912	60,498	45,849	-8.67%
YoY %	11.13%	-1.44%	-32.50%	24.40%	-52.21%	31.95%	-	-
Horiz. %	58.00%	52.19%	52.95%	78.44%	63.06%	131.95%	100.00%	-
Tax	123,600	79,379	785	-8,029	-6,158	-15,733	-12,878	-
YoY %	55.71%	10,011.97%	109.78%	-30.38%	60.86%	-22.17%	-	-
Horiz. %	-959.78%	-616.39%	-6.10%	62.35%	47.82%	122.17%	100.00%	-
NP	150,192	103,307	25,062	27,937	22,754	44,765	32,971	28.72%
YoY %	45.38%	312.21%	-10.29%	22.78%	-49.17%	35.77%	-	-
Horiz. %	455.53%	313.33%	76.01%	84.73%	69.01%	135.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	149,766	102,740	24,540	27,941	22,351	43,764	32,027	29.28%
YoY %	45.77%	318.66%	-12.17%	25.01%	-48.93%	36.65%	-	-
Horiz. %	467.62%	320.79%	76.62%	87.24%	69.79%	136.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-464.80%	-331.74%	-3.23%	22.32%	21.30%	26.01%	28.09%	-
YoY %	-40.11%	-10,170.59%	-114.47%	4.79%	-18.11%	-7.40%	-	-
Horiz. %	-1,654.68%	-1,180.99%	-11.50%	79.46%	75.83%	92.60%	100.00%	-
Total Cost	-56,751	-22,794	94,732	196,005	221,422	192,662	177,922	-
YoY %	-148.97%	-124.06%	-51.67%	-11.48%	14.93%	8.28%	-	-
Horiz. %	-31.90%	-12.81%	53.24%	110.16%	124.45%	108.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	176,118	439,309	565,550	555,598	683,902	707,385	872,917	-23.39%
YoY %	-59.91%	-22.32%	1.79%	-18.76%	-3.32%	-18.96%	-	-
Horiz. %	20.18%	50.33%	64.79%	63.65%	78.35%	81.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	411,229	290,353	25,659	248,065	25,653	282,169	25,635	58.74%
YoY %	41.63%	1,031.58%	-89.66%	867.00%	-90.91%	1,000.72%	-	-
Horiz. %	1,604.17%	1,132.64%	100.09%	967.68%	100.07%	1,100.72%	100.00%	-
Div Payout %	274.58%	282.61%	104.56%	887.82%	114.78%	644.75%	80.04%	-
YoY %	-2.84%	170.29%	-88.22%	673.50%	-82.20%	705.53%	-	-
Horiz. %	343.05%	353.09%	130.63%	1,109.22%	143.40%	805.53%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	176,118	439,309	565,550	555,598	683,902	707,385	872,917	-23.39%
YoY %	-59.91%	-22.32%	1.79%	-18.76%	-3.32%	-18.96%	-	-
Horiz. %	20.18%	50.33%	64.79%	63.65%	78.35%	81.04%	100.00%	-
NOSH	170,989	170,937	170,861	170,953	170,975	170,866	171,160	-0.01%
YoY %	0.03%	0.04%	-0.05%	-0.01%	0.06%	-0.17%	-	-
Horiz. %	99.90%	99.87%	99.83%	99.88%	99.89%	99.83%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	160.73%	128.31%	20.92%	12.48%	9.32%	18.85%	15.63%	-
YoY %	25.27%	513.34%	67.63%	33.91%	-50.56%	20.60%	-	-
Horiz. %	1,028.34%	820.92%	133.85%	79.85%	59.63%	120.60%	100.00%	-
ROE	85.04%	23.39%	4.34%	5.03%	3.27%	6.19%	3.67%	-
YoY %	263.57%	438.94%	-13.72%	53.82%	-47.17%	68.66%	-	-
Horiz. %	2,317.17%	637.33%	118.26%	137.06%	89.10%	168.66%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	54.65	47.10	70.11	131.00	142.81	138.95	123.21	-12.66%
YoY %	16.03%	-32.82%	-46.48%	-8.27%	2.78%	12.77%	-	-
Horiz. %	44.36%	38.23%	56.90%	106.32%	115.91%	112.77%	100.00%	-
EPS	87.59	60.10	14.36	16.34	13.07	25.61	18.71	29.30%
YoY %	45.74%	318.52%	-12.12%	25.02%	-48.97%	36.88%	-	-
Horiz. %	468.15%	321.22%	76.75%	87.33%	69.86%	136.88%	100.00%	-
DPS	240.50	169.80	15.00	145.00	15.00	165.00	15.00	58.72%
YoY %	41.64%	1,032.00%	-89.66%	866.67%	-90.91%	1,000.00%	-	-
Horiz. %	1,603.33%	1,132.00%	100.00%	966.67%	100.00%	1,100.00%	100.00%	-
NAPS	1.03	2.57	3.31	3.25	4.00	4.14	5.10	-23.38%
YoY %	-59.92%	-22.36%	1.85%	-18.75%	-3.38%	-18.82%	-	-
Horiz. %	20.20%	50.39%	64.90%	63.73%	78.43%	81.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 170,937
RPS	54.65	47.09	70.06	130.97	142.80	138.85	123.34	-12.67%
YoY %	16.05%	-32.79%	-46.51%	-8.28%	2.84%	12.57%	-	-
Horiz. %	44.31%	38.18%	56.80%	106.19%	115.78%	112.57%	100.00%	-
EPS	87.59	60.09	14.35	16.34	13.07	25.59	18.73	29.28%
YoY %	45.76%	318.75%	-12.18%	25.02%	-48.93%	36.63%	-	-
Horiz. %	467.65%	320.82%	76.62%	87.24%	69.78%	136.63%	100.00%	-
DPS	240.50	169.81	15.01	145.08	15.00	165.02	14.99	58.74%
YoY %	41.63%	1,031.31%	-89.65%	867.20%	-90.91%	1,000.87%	-	-
Horiz. %	1,604.40%	1,132.82%	100.13%	967.85%	100.07%	1,100.87%	100.00%	-
NAPS	1.03	2.5692	3.3075	3.2493	3.9997	4.137	5.1051	-23.39%
YoY %	-59.91%	-22.32%	1.79%	-18.76%	-3.32%	-18.96%	-	-
Horiz. %	20.18%	50.33%	64.79%	63.65%	78.35%	81.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.05	3.81	4.55	3.00	4.12	3.36	6.35	-
P/RPS	1.92	8.09	6.49	2.29	2.88	2.42	5.15	-15.15%
YoY %	-76.27%	24.65%	183.41%	-20.49%	19.01%	-53.01%	-	-
Horiz. %	37.28%	157.09%	126.02%	44.47%	55.92%	46.99%	100.00%	-
P/EPS	1.20	6.34	31.68	18.36	31.52	13.12	33.94	-42.68%
YoY %	-81.07%	-79.99%	72.55%	-41.75%	140.24%	-61.34%	-	-
Horiz. %	3.54%	18.68%	93.34%	54.10%	92.87%	38.66%	100.00%	-
EY	83.42	15.78	3.16	5.45	3.17	7.62	2.95	74.45%
YoY %	428.64%	399.37%	-42.02%	71.92%	-58.40%	158.31%	-	-
Horiz. %	2,827.80%	534.92%	107.12%	184.75%	107.46%	258.31%	100.00%	-
DY	229.05	44.57	3.30	48.33	3.64	49.11	2.36	114.22%
YoY %	413.91%	1,250.61%	-93.17%	1,227.75%	-92.59%	1,980.93%	-	-
Horiz. %	9,705.51%	1,888.56%	139.83%	2,047.88%	154.24%	2,080.93%	100.00%	-
P/NAPS	1.02	1.48	1.37	0.92	1.03	0.81	1.25	-3.32%
YoY %	-31.08%	8.03%	48.91%	-10.68%	27.16%	-35.20%	-	-
Horiz. %	81.60%	118.40%	109.60%	73.60%	82.40%	64.80%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	22/08/11	25/08/10	25/08/09	26/08/08	13/08/07	23/08/06	-
Price	0.31	3.42	4.70	3.70	4.00	3.42	6.20	-
P/RPS	0.57	7.26	6.70	2.82	2.80	2.46	5.03	-30.41%
YoY %	-92.15%	8.36%	137.59%	0.71%	13.82%	-51.09%	-	-
Horiz. %	11.33%	144.33%	133.20%	56.06%	55.67%	48.91%	100.00%	-
P/EPS	0.35	5.69	32.72	22.64	30.60	13.35	33.13	-53.12%
YoY %	-93.85%	-82.61%	44.52%	-26.01%	129.21%	-59.70%	-	-
Horiz. %	1.06%	17.17%	98.76%	68.34%	92.36%	40.30%	100.00%	-
EY	282.54	17.57	3.06	4.42	3.27	7.49	3.02	112.91%
YoY %	1,508.08%	474.18%	-30.77%	35.17%	-56.34%	148.01%	-	-
Horiz. %	9,355.63%	581.79%	101.32%	146.36%	108.28%	248.01%	100.00%	-
DY	775.81	49.65	3.19	39.19	3.75	48.25	2.42	161.38%
YoY %	1,462.56%	1,456.43%	-91.86%	945.07%	-92.23%	1,893.80%	-	-
Horiz. %	32,058.26%	2,051.65%	131.82%	1,619.42%	154.96%	1,993.80%	100.00%	-
P/NAPS	0.30	1.33	1.42	1.14	1.00	0.83	1.22	-20.83%
YoY %	-77.44%	-6.34%	24.56%	14.00%	20.48%	-31.97%	-	-
Horiz. %	24.59%	109.02%	116.39%	93.44%	81.97%	68.03%	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