[PACMAS] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[PACMAS] PACIFICMAS BHD

Announcement Date

24-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 17.64%

YoY- 3.48%

Quarter Report

PacificMas-3rd Qtr 30 Sep 2010 Results.pdf

Latest QR

Upcoming QR

PACMAS's Result

PACMAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	85,907	91,051	219,279	240,215	241,454	213,612	203,428	-13.37%
YoY %	-5.65%	-58.48%	-8.72%	-0.51%	13.03%	5.01%	-	-
Horiz. %	42.23%	44.76%	107.79%	118.08%	118.69%	105.01%	100.00%	-
PBT	22,078	26,220	35,244	29,283	51,060	47,997	47,901	-12.10%
YoY %	-15.80%	-25.60%	20.36%	-42.65%	6.38%	0.20%	-	-
Horiz. %	46.09%	54.74%	73.58%	61.13%	106.59%	100.20%	100.00%	-
Tax	76,540	3,139	-7,219	-6,065	-13,842	-12,853	-14,644	-
YoY %	2,338.36%	143.48%	-19.03%	56.18%	-7.69%	12.23%	-	-
Horiz. %	-522.67%	-21.44%	49.30%	41.42%	94.52%	87.77%	100.00%	-
NP	98,618	29,359	28,025	23,218	37,218	35,144	33,257	19.85%
YoY %	235.90%	4.76%	20.70%	-37.62%	5.90%	5.67%	-	-
Horiz. %	296.53%	88.28%	84.27%	69.81%	111.91%	105.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,055	28,870	27,900	22,890	36,306	34,289	32,574	20.15%
YoY %	239.64%	3.48%	21.89%	-36.95%	5.88%	5.26%	-	-
Horiz. %	301.02%	88.63%	85.65%	70.27%	111.46%	105.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-346.68%	-11.97%	20.48%	20.71%	27.11%	26.78%	30.57%	-
YoY %	-2,796.24%	-158.45%	-1.11%	-23.61%	1.23%	-12.40%	-	-
Horiz. %	-1,134.05%	-39.16%	66.99%	67.75%	88.68%	87.60%	100.00%	-
Total Cost	-12,711	61,692	191,254	216,997	204,236	178,468	170,171	-
YoY %	-120.60%	-67.74%	-11.86%	6.25%	14.44%	4.88%	-	-
Horiz. %	-7.47%	36.25%	112.39%	127.52%	120.02%	104.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	444,396	577,835	563,495	685,714	711,493	883,629	855,009	-10.32%
YoY %	-23.09%	2.54%	-17.82%	-3.62%	-19.48%	3.35%	-	-
Horiz. %	51.98%	67.58%	65.91%	80.20%	83.21%	103.35%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	290,353	25,659	248,065	25,653	282,169	25,635	25,638	49.82%
YoY %	1,031.58%	-89.66%	867.00%	-90.91%	1,000.72%	-0.01%	-	-
Horiz. %	1,132.51%	100.08%	967.57%	100.06%	1,100.59%	99.99%	100.00%	-
Div Payout %	296.11%	88.88%	889.12%	112.08%	777.20%	74.76%	78.71%	-
YoY %	233.16%	-90.00%	693.29%	-85.58%	939.59%	-5.02%	-	-
Horiz. %	376.20%	112.92%	1,129.62%	142.40%	987.42%	94.98%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	444,396	577,835	563,495	685,714	711,493	883,629	855,009	-10.32%
YoY %	-23.09%	2.54%	-17.82%	-3.62%	-19.48%	3.35%	-	-
Horiz. %	51.98%	67.58%	65.91%	80.20%	83.21%	103.35%	100.00%	-
NOSH	170,921	170,957	170,756	171,428	170,622	170,914	171,001	-0.00%
YoY %	-0.02%	0.12%	-0.39%	0.47%	-0.17%	-0.05%	-	-
Horiz. %	99.95%	99.97%	99.86%	100.25%	99.78%	99.95%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	114.80%	32.24%	12.78%	9.67%	15.41%	16.45%	16.35%	-
YoY %	256.08%	152.27%	32.16%	-37.25%	-6.32%	0.61%	-	-
Horiz. %	702.14%	197.19%	78.17%	59.14%	94.25%	100.61%	100.00%	-
ROE	22.06%	5.00%	4.95%	3.34%	5.10%	3.88%	3.81%	-
YoY %	341.20%	1.01%	48.20%	-34.51%	31.44%	1.84%	-	-
Horiz. %	579.00%	131.23%	129.92%	87.66%	133.86%	101.84%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	50.26	53.26	128.42	140.13	141.51	124.98	118.96	-13.37%
YoY %	-5.63%	-58.53%	-8.36%	-0.98%	13.23%	5.06%	-	-
Horiz. %	42.25%	44.77%	107.95%	117.80%	118.96%	105.06%	100.00%	-
EPS	57.37	16.89	16.34	13.35	21.28	20.06	19.05	20.16%
YoY %	239.67%	3.37%	22.40%	-37.27%	6.08%	5.30%	-	-
Horiz. %	301.15%	88.66%	85.77%	70.08%	111.71%	105.30%	100.00%	-
DPS	169.80	15.00	145.00	15.00	165.00	15.00	15.00	49.81%
YoY %	1,032.00%	-89.66%	866.67%	-90.91%	1,000.00%	0.00%	-	-
Horiz. %	1,132.00%	100.00%	966.67%	100.00%	1,100.00%	100.00%	100.00%	-
NAPS	2.60	3.38	3.30	4.00	4.17	5.17	5.00	-10.32%
YoY %	-23.08%	2.42%	-17.50%	-4.08%	-19.34%	3.40%	-	-
Horiz. %	52.00%	67.60%	66.00%	80.00%	83.40%	103.40%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 170,957
RPS	50.24	53.25	128.24	140.49	141.21	124.93	118.97	-13.37%
YoY %	-5.65%	-58.48%	-8.72%	-0.51%	13.03%	5.01%	-	-
Horiz. %	42.23%	44.76%	107.79%	118.09%	118.69%	105.01%	100.00%	-
EPS	57.35	16.88	16.32	13.39	21.23	20.05	19.05	20.15%
YoY %	239.75%	3.43%	21.88%	-36.93%	5.89%	5.25%	-	-
Horiz. %	301.05%	88.61%	85.67%	70.29%	111.44%	105.25%	100.00%	-
DPS	169.81	15.01	145.08	15.00	165.02	14.99	14.99	49.83%
YoY %	1,031.31%	-89.65%	867.20%	-90.91%	1,000.87%	0.00%	-	-
Horiz. %	1,132.82%	100.13%	967.85%	100.07%	1,100.87%	100.00%	100.00%	-
NAPS	2.599	3.3794	3.2955	4.0103	4.161	5.1677	5.0004	-10.32%
YoY %	-23.09%	2.55%	-17.82%	-3.62%	-19.48%	3.35%	-	-
Horiz. %	51.98%	67.58%	65.90%	80.20%	83.21%	103.35%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	3.02	4.60	3.92	4.18	3.56	6.15	6.20	-
P/RPS	6.01	8.64	3.05	2.98	2.52	4.92	5.21	2.40%
YoY %	-30.44%	183.28%	2.35%	18.25%	-48.78%	-5.57%	-	-
Horiz. %	115.36%	165.83%	58.54%	57.20%	48.37%	94.43%	100.00%	-
P/EPS	5.26	27.24	23.99	31.30	16.73	30.65	32.55	-26.18%
YoY %	-80.69%	13.55%	-23.35%	87.09%	-45.42%	-5.84%	-	-
Horiz. %	16.16%	83.69%	73.70%	96.16%	51.40%	94.16%	100.00%	-
EY	19.00	3.67	4.17	3.19	5.98	3.26	3.07	35.48%
YoY %	417.71%	-11.99%	30.72%	-46.66%	83.44%	6.19%	-	-
Horiz. %	618.89%	119.54%	135.83%	103.91%	194.79%	106.19%	100.00%	-
DY	56.23	3.26	36.99	3.59	46.35	2.44	2.42	68.88%
YoY %	1,624.85%	-91.19%	930.36%	-92.25%	1,799.59%	0.83%	-	-
Horiz. %	2,323.55%	134.71%	1,528.51%	148.35%	1,915.29%	100.83%	100.00%	-
P/NAPS	1.16	1.36	1.19	1.05	0.85	1.19	1.24	-1.10%
YoY %	-14.71%	14.29%	13.33%	23.53%	-28.57%	-4.03%	-	-
Horiz. %	93.55%	109.68%	95.97%	84.68%	68.55%	95.97%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	24/11/10	24/11/09	18/11/08	15/11/07	16/11/06	08/11/05	-
Price	3.50	4.33	3.90	2.64	3.34	6.20	6.15	-
P/RPS	6.96	8.13	3.04	1.88	2.36	4.96	5.17	5.07%
YoY %	-14.39%	167.43%	61.70%	-20.34%	-52.42%	-4.06%	-	-
Horiz. %	134.62%	157.25%	58.80%	36.36%	45.65%	95.94%	100.00%	-
P/EPS	6.10	25.64	23.87	19.77	15.70	30.90	32.29	-24.24%
YoY %	-76.21%	7.42%	20.74%	25.92%	-49.19%	-4.30%	-	-
Horiz. %	18.89%	79.41%	73.92%	61.23%	48.62%	95.70%	100.00%	-
EY	16.39	3.90	4.19	5.06	6.37	3.24	3.10	31.97%
YoY %	320.26%	-6.92%	-17.19%	-20.57%	96.60%	4.52%	-	-
Horiz. %	528.71%	125.81%	135.16%	163.23%	205.48%	104.52%	100.00%	-
DY	48.51	3.46	37.18	5.68	49.40	2.42	2.44	64.55%
YoY %	1,302.02%	-90.69%	554.58%	-88.50%	1,941.32%	-0.82%	-	-
Horiz. %	1,988.11%	141.80%	1,523.77%	232.79%	2,024.59%	99.18%	100.00%	-
P/NAPS	1.35	1.28	1.18	0.66	0.80	1.20	1.23	1.56%
YoY %	5.47%	8.47%	78.79%	-17.50%	-33.33%	-2.44%	-	-
Horiz. %	109.76%	104.07%	95.93%	53.66%	65.04%	97.56%	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