[PACMAS] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 19.0%
YoY- 2304.64%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 213,612 203,428 201,027 164,237 137,432 237,632 651,375 -16.95%
PBT 47,997 47,901 50,523 49,877 13,348 571,591 171,559 -19.11%
Tax -12,853 -14,644 -15,974 -12,028 -11,774 -27,242 -33,188 -14.61%
NP 35,144 33,257 34,549 37,849 1,574 544,349 138,371 -20.41%
-
NP to SH 34,289 32,574 34,549 37,849 1,574 544,349 138,371 -20.73%
-
Tax Rate 26.78% 30.57% 31.62% 24.12% 88.21% 4.77% 19.34% -
Total Cost 178,468 170,171 166,478 126,388 135,858 -306,717 513,004 -16.12%
-
Net Worth 883,629 855,009 858,929 855,094 683,323 1,343,589 683,617 4.36%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 25,635 25,638 25,643 17,095 58,017 23,898 34,665 -4.90%
Div Payout % 74.76% 78.71% 74.22% 45.17% 3,685.97% 4.39% 25.05% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 883,629 855,009 858,929 855,094 683,323 1,343,589 683,617 4.36%
NOSH 170,914 171,001 171,101 171,018 170,830 682,025 341,808 -10.90%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 16.45% 16.35% 17.19% 23.05% 1.15% 229.07% 21.24% -
ROE 3.88% 3.81% 4.02% 4.43% 0.23% 40.51% 20.24% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 124.98 118.96 117.49 96.03 80.45 34.84 190.57 -6.78%
EPS 20.06 19.05 20.19 22.13 0.92 79.81 40.48 -11.03%
DPS 15.00 15.00 15.00 10.00 33.96 3.50 10.00 6.98%
NAPS 5.17 5.00 5.02 5.00 4.00 1.97 2.00 17.14%
Adjusted Per Share Value based on latest NOSH - 171,018
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 124.93 118.97 117.57 96.05 80.37 138.97 380.94 -16.95%
EPS 20.05 19.05 20.21 22.14 0.92 318.35 80.92 -20.73%
DPS 14.99 14.99 15.00 10.00 33.93 13.98 20.27 -4.90%
NAPS 5.1677 5.0004 5.0233 5.0009 3.9963 7.8577 3.998 4.36%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 6.15 6.20 5.95 4.98 2.89 6.64 12.72 -
P/RPS 4.92 5.21 5.06 5.19 3.59 19.06 6.67 -4.94%
P/EPS 30.65 32.55 29.47 22.50 313.66 8.32 31.42 -0.41%
EY 3.26 3.07 3.39 4.44 0.32 12.02 3.18 0.41%
DY 2.44 2.42 2.52 2.01 11.75 0.53 0.79 20.66%
P/NAPS 1.19 1.24 1.19 1.00 0.72 3.37 6.36 -24.36%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 08/11/05 03/11/04 29/10/03 30/10/02 31/10/01 30/10/00 -
Price 6.20 6.15 6.15 6.00 2.91 3.42 12.40 -
P/RPS 4.96 5.17 5.23 6.25 3.62 9.82 6.51 -4.42%
P/EPS 30.90 32.29 30.46 27.11 315.83 4.28 30.63 0.14%
EY 3.24 3.10 3.28 3.69 0.32 23.34 3.26 -0.10%
DY 2.42 2.44 2.44 1.67 11.67 1.02 0.81 20.00%
P/NAPS 1.20 1.23 1.23 1.20 0.73 1.74 6.20 -23.93%

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