[PACMAS] YoY TTM Result on 31-Dec-2001 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
08-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -7.03%
YoY- 435.55%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 200,423 174,815 146,399 128,140 620,154 728,837 1.36%
PBT 56,320 49,374 43,791 521,001 146,099 96,470 0.56%
Tax -18,166 -13,776 -9,608 -14,937 -51,604 12,111 -
NP 38,154 35,598 34,183 506,064 94,495 108,581 1.10%
-
NP to SH 38,154 35,598 34,183 506,064 94,495 98,858 1.00%
-
Tax Rate 32.25% 27.90% 21.94% 2.87% 35.32% -12.55% -
Total Cost 162,269 139,217 112,216 -377,924 525,659 620,256 1.42%
-
Net Worth 868,291 859,924 683,803 2,767,418 938,866 880,513 0.01%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 25,638 25,643 17,095 58,017 23,898 34,665 0.31%
Div Payout % 67.20% 72.04% 50.01% 11.46% 25.29% 35.07% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 868,291 859,924 683,803 2,767,418 938,866 880,513 0.01%
NOSH 170,923 170,959 170,950 580,171 341,405 346,658 0.74%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.04% 20.36% 23.35% 394.93% 15.24% 14.90% -
ROE 4.39% 4.14% 5.00% 18.29% 10.06% 11.23% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 117.26 102.26 85.64 22.09 181.65 210.25 0.61%
EPS 22.32 20.82 20.00 87.23 27.68 28.52 0.25%
DPS 15.00 15.00 10.00 10.00 7.00 10.00 -0.42%
NAPS 5.08 5.03 4.00 4.77 2.75 2.54 -0.72%
Adjusted Per Share Value based on latest NOSH - 580,171
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 117.21 102.24 85.62 74.94 362.69 426.25 1.36%
EPS 22.31 20.82 19.99 295.96 55.26 57.82 1.00%
DPS 14.99 15.00 10.00 33.93 13.98 20.27 0.31%
NAPS 5.078 5.0291 3.9991 16.1847 5.4908 5.1495 0.01%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 7.00 5.55 2.92 3.38 11.80 0.00 -
P/RPS 5.97 5.43 3.41 15.30 6.50 0.00 -100.00%
P/EPS 31.36 26.65 14.60 3.87 42.63 0.00 -100.00%
EY 3.19 3.75 6.85 25.81 2.35 0.00 -100.00%
DY 2.14 2.70 3.42 2.96 0.59 0.00 -100.00%
P/NAPS 1.38 1.10 0.73 0.71 4.29 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/05 24/02/04 27/02/03 08/02/02 27/02/01 - -
Price 6.25 6.35 3.40 3.34 14.64 0.00 -
P/RPS 5.33 6.21 3.97 15.12 8.06 0.00 -100.00%
P/EPS 28.00 30.50 17.00 3.83 52.89 0.00 -100.00%
EY 3.57 3.28 5.88 26.12 1.89 0.00 -100.00%
DY 2.40 2.36 2.94 2.99 0.48 0.00 -100.00%
P/NAPS 1.23 1.26 0.85 0.70 5.32 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