[PACMAS] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 12.1%
YoY- 29.77%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 232,823 211,141 194,695 190,245 150,574 128,924 485,325 -11.51%
PBT 57,093 44,544 53,023 56,216 38,884 21,706 615,162 -32.70%
Tax -14,883 -12,755 -16,773 -16,309 -8,133 -15,544 -43,613 -16.39%
NP 42,210 31,789 36,250 39,907 30,751 6,162 571,549 -35.21%
-
NP to SH 41,280 30,794 36,091 39,907 30,751 6,162 571,549 -35.45%
-
Tax Rate 26.07% 28.63% 31.63% 29.01% 20.92% 71.61% 7.09% -
Total Cost 190,613 179,352 158,445 150,338 119,823 122,762 -86,224 -
-
Net Worth 719,870 885,556 855,089 870,689 843,561 824,095 1,449,980 -11.01%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 282,169 25,635 25,638 25,643 17,095 58,017 23,898 50.87%
Div Payout % 683.55% 83.25% 71.04% 64.26% 55.59% 941.53% 4.18% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 719,870 885,556 855,089 870,689 843,561 824,095 1,449,980 -11.01%
NOSH 170,990 170,956 171,017 171,058 171,107 170,974 341,976 -10.90%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.13% 15.06% 18.62% 20.98% 20.42% 4.78% 117.77% -
ROE 5.73% 3.48% 4.22% 4.58% 3.65% 0.75% 39.42% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 136.16 123.51 113.84 111.22 88.00 75.41 141.92 -0.68%
EPS 24.14 18.01 21.10 23.33 17.97 3.60 167.13 -27.55%
DPS 165.00 15.00 15.00 15.00 10.00 33.93 7.00 69.28%
NAPS 4.21 5.18 5.00 5.09 4.93 4.82 4.24 -0.11%
Adjusted Per Share Value based on latest NOSH - 171,058
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 136.16 123.48 113.86 111.26 88.06 75.40 283.83 -11.51%
EPS 24.14 18.01 21.11 23.34 17.98 3.60 334.26 -35.45%
DPS 165.02 14.99 14.99 15.00 10.00 33.93 13.98 50.86%
NAPS 4.21 5.179 5.0008 5.0921 4.9334 4.8196 8.4799 -11.01%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.58 5.90 6.35 6.35 3.80 3.28 13.68 -
P/RPS 2.63 4.78 5.58 5.71 4.32 4.35 9.64 -19.45%
P/EPS 14.83 32.75 30.09 27.22 21.14 91.01 8.19 10.39%
EY 6.74 3.05 3.32 3.67 4.73 1.10 12.22 -9.43%
DY 46.09 2.54 2.36 2.36 2.63 10.35 0.51 111.76%
P/NAPS 0.85 1.14 1.27 1.25 0.77 0.68 3.23 -19.94%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 24/05/06 26/05/05 18/05/04 28/05/03 23/05/02 14/05/01 -
Price 3.52 5.70 5.90 5.40 4.54 3.44 16.16 -
P/RPS 2.59 4.62 5.18 4.86 5.16 4.56 11.39 -21.86%
P/EPS 14.58 31.64 27.96 23.15 25.26 95.45 9.67 7.07%
EY 6.86 3.16 3.58 4.32 3.96 1.05 10.34 -6.60%
DY 46.88 2.63 2.54 2.78 2.20 9.86 0.43 118.48%
P/NAPS 0.84 1.10 1.18 1.06 0.92 0.71 3.81 -22.26%

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