[PACMAS] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -72.46%
YoY- -73.47%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 89,471 96,667 190,954 229,820 238,797 229,888 201,846 -12.67%
PBT 23,270 27,816 31,840 23,697 49,189 52,359 45,846 -10.68%
Tax 4,335 74,410 -5,810 -5,237 -12,409 -13,872 -13,175 -
NP 27,605 102,226 26,030 18,460 36,780 38,487 32,671 -2.76%
-
NP to SH 27,003 101,791 25,624 18,463 35,948 37,551 31,763 -2.66%
-
Tax Rate -18.63% -267.51% 18.25% 22.10% 25.23% 26.49% 28.74% -
Total Cost 61,866 -5,559 164,924 211,360 202,017 191,401 169,175 -15.42%
-
Net Worth 451,852 654,861 567,924 552,586 725,153 896,101 854,530 -10.07%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 290,353 - 25,659 248,065 25,653 282,169 25,635 49.83%
Div Payout % 1,075.26% - 100.14% 1,343.58% 71.36% 751.43% 80.71% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 451,852 654,861 567,924 552,586 725,153 896,101 854,530 -10.07%
NOSH 171,156 170,982 171,061 171,079 171,026 171,011 170,906 0.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 30.85% 105.75% 13.63% 8.03% 15.40% 16.74% 16.19% -
ROE 5.98% 15.54% 4.51% 3.34% 4.96% 4.19% 3.72% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 52.27 56.54 111.63 134.34 139.63 134.43 118.10 -12.69%
EPS 15.78 59.53 14.98 10.79 21.02 21.96 18.59 -2.69%
DPS 169.80 0.00 15.00 145.00 15.00 165.00 15.00 49.81%
NAPS 2.64 3.83 3.32 3.23 4.24 5.24 5.00 -10.09%
Adjusted Per Share Value based on latest NOSH - 171,156
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 52.33 56.53 111.68 134.41 139.66 134.45 118.05 -12.67%
EPS 15.79 59.53 14.99 10.80 21.02 21.96 18.58 -2.67%
DPS 169.81 0.00 15.01 145.08 15.00 165.02 14.99 49.83%
NAPS 2.6426 3.8298 3.3214 3.2317 4.2409 5.2407 4.9976 -10.07%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.56 4.75 3.90 2.56 3.42 4.88 6.15 -
P/RPS 6.81 8.40 3.49 1.91 2.45 3.63 5.21 4.56%
P/EPS 22.56 7.98 26.04 23.72 16.27 22.22 33.09 -6.18%
EY 4.43 12.53 3.84 4.22 6.15 4.50 3.02 6.59%
DY 47.70 0.00 3.85 56.64 4.39 33.81 2.44 64.09%
P/NAPS 1.35 1.24 1.17 0.79 0.81 0.93 1.23 1.56%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 10/03/11 25/02/10 24/02/09 27/02/08 27/02/07 24/02/06 -
Price 3.58 4.66 3.77 2.50 4.24 3.88 6.05 -
P/RPS 6.85 8.24 3.38 1.86 3.04 2.89 5.12 4.96%
P/EPS 22.69 7.83 25.17 23.17 20.17 17.67 32.55 -5.83%
EY 4.41 12.78 3.97 4.32 4.96 5.66 3.07 6.21%
DY 47.43 0.00 3.98 58.00 3.54 42.53 2.48 63.49%
P/NAPS 1.36 1.22 1.14 0.77 1.00 0.74 1.21 1.96%

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