[PACMAS] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -10.04%
YoY- 399.04%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 211,141 194,695 190,245 150,574 128,924 485,325 709,862 -18.29%
PBT 44,544 53,023 56,216 38,884 21,706 615,162 149,581 -18.27%
Tax -12,755 -16,773 -16,309 -8,133 -15,544 -43,613 -8,851 6.27%
NP 31,789 36,250 39,907 30,751 6,162 571,549 140,730 -21.95%
-
NP to SH 30,794 36,091 39,907 30,751 6,162 571,549 140,730 -22.36%
-
Tax Rate 28.63% 31.63% 29.01% 20.92% 71.61% 7.09% 5.92% -
Total Cost 179,352 158,445 150,338 119,823 122,762 -86,224 569,132 -17.50%
-
Net Worth 885,556 855,089 870,689 843,561 824,095 1,449,980 900,991 -0.28%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 25,635 25,638 25,643 17,095 58,017 23,898 34,665 -4.90%
Div Payout % 83.25% 71.04% 64.26% 55.59% 941.53% 4.18% 24.63% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 885,556 855,089 870,689 843,561 824,095 1,449,980 900,991 -0.28%
NOSH 170,956 171,017 171,058 171,107 170,974 341,976 341,284 -10.87%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 15.06% 18.62% 20.98% 20.42% 4.78% 117.77% 19.82% -
ROE 3.48% 4.22% 4.58% 3.65% 0.75% 39.42% 15.62% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 123.51 113.84 111.22 88.00 75.41 141.92 208.00 -8.31%
EPS 18.01 21.10 23.33 17.97 3.60 167.13 41.24 -12.89%
DPS 15.00 15.00 15.00 10.00 33.93 7.00 10.00 6.98%
NAPS 5.18 5.00 5.09 4.93 4.82 4.24 2.64 11.88%
Adjusted Per Share Value based on latest NOSH - 171,107
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 123.48 113.86 111.26 88.06 75.40 283.83 415.15 -18.29%
EPS 18.01 21.11 23.34 17.98 3.60 334.26 82.30 -22.36%
DPS 14.99 14.99 15.00 10.00 33.93 13.98 20.27 -4.90%
NAPS 5.179 5.0008 5.0921 4.9334 4.8196 8.4799 5.2693 -0.28%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 5.90 6.35 6.35 3.80 3.28 13.68 18.96 -
P/RPS 4.78 5.58 5.71 4.32 4.35 9.64 9.12 -10.20%
P/EPS 32.75 30.09 27.22 21.14 91.01 8.19 45.98 -5.49%
EY 3.05 3.32 3.67 4.73 1.10 12.22 2.17 5.83%
DY 2.54 2.36 2.36 2.63 10.35 0.51 0.53 29.82%
P/NAPS 1.14 1.27 1.25 0.77 0.68 3.23 7.18 -26.40%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 26/05/05 18/05/04 28/05/03 23/05/02 14/05/01 - -
Price 5.70 5.90 5.40 4.54 3.44 16.16 0.00 -
P/RPS 4.62 5.18 4.86 5.16 4.56 11.39 0.00 -
P/EPS 31.64 27.96 23.15 25.26 95.45 9.67 0.00 -
EY 3.16 3.58 4.32 3.96 1.05 10.34 0.00 -
DY 2.63 2.54 2.78 2.20 9.86 0.43 0.00 -
P/NAPS 1.10 1.18 1.06 0.92 0.71 3.81 0.00 -

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