[PACMAS] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2071.73%
YoY- -93.25%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 201,846 200,423 174,815 146,399 128,140 620,154 728,837 1.37%
PBT 45,846 56,320 49,374 43,791 521,001 146,099 96,470 0.79%
Tax -13,175 -18,166 -13,776 -9,608 -14,937 -51,604 12,111 -
NP 32,671 38,154 35,598 34,183 506,064 94,495 108,581 1.28%
-
NP to SH 31,763 38,154 35,598 34,183 506,064 94,495 98,858 1.21%
-
Tax Rate 28.74% 32.25% 27.90% 21.94% 2.87% 35.32% -12.55% -
Total Cost 169,175 162,269 139,217 112,216 -377,924 525,659 620,256 1.39%
-
Net Worth 854,530 868,291 859,924 683,803 2,767,418 938,866 880,513 0.03%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 25,635 25,638 25,643 17,095 58,017 23,898 34,665 0.32%
Div Payout % 80.71% 67.20% 72.04% 50.01% 11.46% 25.29% 35.07% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 854,530 868,291 859,924 683,803 2,767,418 938,866 880,513 0.03%
NOSH 170,906 170,923 170,959 170,950 580,171 341,405 346,658 0.75%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 16.19% 19.04% 20.36% 23.35% 394.93% 15.24% 14.90% -
ROE 3.72% 4.39% 4.14% 5.00% 18.29% 10.06% 11.23% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 118.10 117.26 102.26 85.64 22.09 181.65 210.25 0.61%
EPS 18.59 22.32 20.82 20.00 87.23 27.68 28.52 0.45%
DPS 15.00 15.00 15.00 10.00 10.00 7.00 10.00 -0.43%
NAPS 5.00 5.08 5.03 4.00 4.77 2.75 2.54 -0.71%
Adjusted Per Share Value based on latest NOSH - 170,950
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 118.05 117.21 102.24 85.62 74.94 362.69 426.25 1.37%
EPS 18.58 22.31 20.82 19.99 295.96 55.26 57.82 1.21%
DPS 14.99 14.99 15.00 10.00 33.93 13.98 20.27 0.32%
NAPS 4.9976 5.078 5.0291 3.9991 16.1847 5.4908 5.1495 0.03%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 6.15 7.00 5.55 2.92 3.38 11.80 0.00 -
P/RPS 5.21 5.97 5.43 3.41 15.30 6.50 0.00 -100.00%
P/EPS 33.09 31.36 26.65 14.60 3.87 42.63 0.00 -100.00%
EY 3.02 3.19 3.75 6.85 25.81 2.35 0.00 -100.00%
DY 2.44 2.14 2.70 3.42 2.96 0.59 0.00 -100.00%
P/NAPS 1.23 1.38 1.10 0.73 0.71 4.29 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 24/02/05 24/02/04 27/02/03 08/02/02 27/02/01 - -
Price 6.05 6.25 6.35 3.40 3.34 14.64 0.00 -
P/RPS 5.12 5.33 6.21 3.97 15.12 8.06 0.00 -100.00%
P/EPS 32.55 28.00 30.50 17.00 3.83 52.89 0.00 -100.00%
EY 3.07 3.57 3.28 5.88 26.12 1.89 0.00 -100.00%
DY 2.48 2.40 2.36 2.94 2.99 0.48 0.00 -100.00%
P/NAPS 1.21 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