[PACMAS] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.15%
YoY- -72.48%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 92,929 102,900 159,659 219,268 240,923 232,823 211,141 -12.77%
PBT 25,688 29,568 27,405 30,575 37,499 57,093 44,544 -8.75%
Tax 3,297 74,060 -5,114 -6,542 -8,964 -14,883 -12,755 -
NP 28,985 103,628 22,291 24,033 28,535 42,210 31,789 -1.52%
-
NP to SH 28,395 103,163 21,810 24,079 27,901 41,280 30,794 -1.34%
-
Tax Rate -12.83% -250.47% 18.66% 21.40% 23.90% 26.07% 28.63% -
Total Cost 63,944 -728 137,368 195,235 212,388 190,613 179,352 -15.77%
-
Net Worth 458,701 661,758 574,051 558,944 683,544 719,870 885,556 -10.37%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 290,353 25,659 248,065 25,653 282,169 25,635 -
Div Payout % - 281.45% 117.65% 1,030.21% 91.95% 683.55% 83.25% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 458,701 661,758 574,051 558,944 683,544 719,870 885,556 -10.37%
NOSH 171,157 170,997 170,848 170,931 170,886 170,990 170,956 0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 31.19% 100.71% 13.96% 10.96% 11.84% 18.13% 15.06% -
ROE 6.19% 15.59% 3.80% 4.31% 4.08% 5.73% 3.48% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 54.29 60.18 93.45 128.28 140.98 136.16 123.51 -12.79%
EPS 16.59 60.33 12.77 14.09 16.33 24.14 18.01 -1.35%
DPS 0.00 169.80 15.00 145.00 15.00 165.00 15.00 -
NAPS 2.68 3.87 3.36 3.27 4.00 4.21 5.18 -10.39%
Adjusted Per Share Value based on latest NOSH - 171,157
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 54.35 60.18 93.37 128.23 140.90 136.16 123.48 -12.77%
EPS 16.61 60.33 12.76 14.08 16.32 24.14 18.01 -1.33%
DPS 0.00 169.81 15.01 145.08 15.00 165.02 14.99 -
NAPS 2.6826 3.8702 3.3572 3.2689 3.9976 4.21 5.179 -10.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.59 5.88 3.74 2.44 4.26 3.58 5.90 -
P/RPS 6.61 9.77 4.00 1.90 3.02 2.63 4.78 5.54%
P/EPS 21.64 9.75 29.30 17.32 26.09 14.83 32.75 -6.66%
EY 4.62 10.26 3.41 5.77 3.83 6.74 3.05 7.15%
DY 0.00 28.88 4.01 59.43 3.52 46.09 2.54 -
P/NAPS 1.34 1.52 1.11 0.75 1.07 0.85 1.14 2.72%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/05/12 19/05/11 18/05/10 21/05/09 21/05/08 23/05/07 24/05/06 -
Price 3.38 4.26 4.91 3.06 4.16 3.52 5.70 -
P/RPS 6.23 7.08 5.25 2.39 2.95 2.59 4.62 5.10%
P/EPS 20.37 7.06 38.46 21.72 25.48 14.58 31.64 -7.07%
EY 4.91 14.16 2.60 4.60 3.92 6.86 3.16 7.61%
DY 0.00 39.86 3.05 47.39 3.61 46.88 2.63 -
P/NAPS 1.26 1.10 1.46 0.94 1.04 0.84 1.10 2.28%

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