[PACMAS] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -76.3%
YoY- -99.71%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 203,428 201,027 164,237 137,432 237,632 651,375 775,119 1.43%
PBT 47,901 50,523 49,877 13,348 571,591 171,559 40,281 -0.18%
Tax -14,644 -15,974 -12,028 -11,774 -27,242 -33,188 20,148 -
NP 33,257 34,549 37,849 1,574 544,349 138,371 60,429 0.63%
-
NP to SH 32,574 34,549 37,849 1,574 544,349 138,371 50,706 0.47%
-
Tax Rate 30.57% 31.62% 24.12% 88.21% 4.77% 19.34% -50.02% -
Total Cost 170,171 166,478 126,388 135,858 -306,717 513,004 714,690 1.53%
-
Net Worth 855,009 858,929 855,094 683,323 1,343,589 683,617 860,062 0.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 25,638 25,643 17,095 58,017 23,898 34,665 - -100.00%
Div Payout % 78.71% 74.22% 45.17% 3,685.97% 4.39% 25.05% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 855,009 858,929 855,094 683,323 1,343,589 683,617 860,062 0.00%
NOSH 171,001 171,101 171,018 170,830 682,025 341,808 338,607 0.72%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 16.35% 17.19% 23.05% 1.15% 229.07% 21.24% 7.80% -
ROE 3.81% 4.02% 4.43% 0.23% 40.51% 20.24% 5.90% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 118.96 117.49 96.03 80.45 34.84 190.57 228.91 0.69%
EPS 19.05 20.19 22.13 0.92 79.81 40.48 14.97 -0.25%
DPS 15.00 15.00 10.00 33.96 3.50 10.00 0.00 -100.00%
NAPS 5.00 5.02 5.00 4.00 1.97 2.00 2.54 -0.71%
Adjusted Per Share Value based on latest NOSH - 170,830
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 118.97 117.57 96.05 80.37 138.97 380.94 453.31 1.43%
EPS 19.05 20.21 22.14 0.92 318.35 80.92 29.65 0.47%
DPS 14.99 15.00 10.00 33.93 13.98 20.27 0.00 -100.00%
NAPS 5.0004 5.0233 5.0009 3.9963 7.8577 3.998 5.0299 0.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 6.20 5.95 4.98 2.89 6.64 12.72 0.00 -
P/RPS 5.21 5.06 5.19 3.59 19.06 6.67 0.00 -100.00%
P/EPS 32.55 29.47 22.50 313.66 8.32 31.42 0.00 -100.00%
EY 3.07 3.39 4.44 0.32 12.02 3.18 0.00 -100.00%
DY 2.42 2.52 2.01 11.75 0.53 0.79 0.00 -100.00%
P/NAPS 1.24 1.19 1.00 0.72 3.37 6.36 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 08/11/05 03/11/04 29/10/03 30/10/02 31/10/01 30/10/00 - -
Price 6.15 6.15 6.00 2.91 3.42 12.40 0.00 -
P/RPS 5.17 5.23 6.25 3.62 9.82 6.51 0.00 -100.00%
P/EPS 32.29 30.46 27.11 315.83 4.28 30.63 0.00 -100.00%
EY 3.10 3.28 3.69 0.32 23.34 3.26 0.00 -100.00%
DY 2.44 2.44 1.67 11.67 1.02 0.81 0.00 -100.00%
P/NAPS 1.23 1.23 1.20 0.73 1.74 6.20 0.00 -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
Post a Comment