[PACMAS] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -17.04%
YoY- 5.88%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 91,051 219,279 240,215 241,454 213,612 203,428 201,027 -12.36%
PBT 26,220 35,244 29,283 51,060 47,997 47,901 50,523 -10.35%
Tax 3,139 -7,219 -6,065 -13,842 -12,853 -14,644 -15,974 -
NP 29,359 28,025 23,218 37,218 35,144 33,257 34,549 -2.67%
-
NP to SH 28,870 27,900 22,890 36,306 34,289 32,574 34,549 -2.94%
-
Tax Rate -11.97% 20.48% 20.71% 27.11% 26.78% 30.57% 31.62% -
Total Cost 61,692 191,254 216,997 204,236 178,468 170,171 166,478 -15.24%
-
Net Worth 577,835 563,495 685,714 711,493 883,629 855,009 858,929 -6.39%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 25,659 248,065 25,653 282,169 25,635 25,638 25,643 0.01%
Div Payout % 88.88% 889.12% 112.08% 777.20% 74.76% 78.71% 74.22% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 577,835 563,495 685,714 711,493 883,629 855,009 858,929 -6.39%
NOSH 170,957 170,756 171,428 170,622 170,914 171,001 171,101 -0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 32.24% 12.78% 9.67% 15.41% 16.45% 16.35% 17.19% -
ROE 5.00% 4.95% 3.34% 5.10% 3.88% 3.81% 4.02% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 53.26 128.42 140.13 141.51 124.98 118.96 117.49 -12.34%
EPS 16.89 16.34 13.35 21.28 20.06 19.05 20.19 -2.92%
DPS 15.00 145.00 15.00 165.00 15.00 15.00 15.00 0.00%
NAPS 3.38 3.30 4.00 4.17 5.17 5.00 5.02 -6.37%
Adjusted Per Share Value based on latest NOSH - 170,622
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 53.25 128.24 140.49 141.21 124.93 118.97 117.57 -12.36%
EPS 16.88 16.32 13.39 21.23 20.05 19.05 20.21 -2.95%
DPS 15.01 145.08 15.00 165.02 14.99 14.99 15.00 0.01%
NAPS 3.3794 3.2955 4.0103 4.161 5.1677 5.0004 5.0233 -6.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.60 3.92 4.18 3.56 6.15 6.20 5.95 -
P/RPS 8.64 3.05 2.98 2.52 4.92 5.21 5.06 9.32%
P/EPS 27.24 23.99 31.30 16.73 30.65 32.55 29.47 -1.30%
EY 3.67 4.17 3.19 5.98 3.26 3.07 3.39 1.33%
DY 3.26 36.99 3.59 46.35 2.44 2.42 2.52 4.38%
P/NAPS 1.36 1.19 1.05 0.85 1.19 1.24 1.19 2.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 24/11/09 18/11/08 15/11/07 16/11/06 08/11/05 03/11/04 -
Price 4.33 3.90 2.64 3.34 6.20 6.15 6.15 -
P/RPS 8.13 3.04 1.88 2.36 4.96 5.17 5.23 7.62%
P/EPS 25.64 23.87 19.77 15.70 30.90 32.29 30.46 -2.82%
EY 3.90 4.19 5.06 6.37 3.24 3.10 3.28 2.92%
DY 3.46 37.18 5.68 49.40 2.42 2.44 2.44 5.99%
P/NAPS 1.28 1.18 0.66 0.80 1.20 1.23 1.23 0.66%

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