[PACMAS] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -6.65%
YoY- 2.02%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 243,548 229,888 223,001 219,272 231,808 201,846 207,313 11.34%
PBT 60,956 52,359 45,453 39,026 42,020 45,846 42,585 27.03%
Tax -16,496 -13,872 -12,125 -11,470 -12,452 -13,175 -12,554 19.98%
NP 44,460 38,487 33,328 27,556 29,568 32,671 30,030 29.93%
-
NP to SH 43,500 37,551 32,488 26,684 28,584 31,763 29,120 30.70%
-
Tax Rate 27.06% 26.49% 26.68% 29.39% 29.63% 28.74% 29.48% -
Total Cost 199,088 191,401 189,673 191,716 202,240 169,175 177,282 8.04%
-
Net Worth 719,870 896,025 884,015 872,361 885,556 878,693 854,863 -10.83%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 282,145 - - - 25,642 - -
Div Payout % - 751.37% - - - 80.73% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 719,870 896,025 884,015 872,361 885,556 878,693 854,863 -10.83%
NOSH 170,990 170,997 170,989 171,051 170,956 170,952 170,972 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.26% 16.74% 14.95% 12.57% 12.76% 16.19% 14.49% -
ROE 6.04% 4.19% 3.68% 3.06% 3.23% 3.61% 3.41% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 142.43 134.44 130.42 128.19 135.59 118.07 121.26 11.33%
EPS 25.44 21.96 19.00 15.60 16.72 18.58 17.03 30.70%
DPS 0.00 165.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 4.21 5.24 5.17 5.10 5.18 5.14 5.00 -10.84%
Adjusted Per Share Value based on latest NOSH - 171,160
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 142.43 134.45 130.42 128.24 135.57 118.05 121.24 11.34%
EPS 25.44 21.96 19.00 15.61 16.72 18.58 17.03 30.70%
DPS 0.00 165.01 0.00 0.00 0.00 15.00 0.00 -
NAPS 4.21 5.2402 5.17 5.1018 5.179 5.1389 4.9995 -10.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.58 4.88 6.15 6.35 5.90 6.15 6.20 -
P/RPS 2.51 3.63 4.72 4.95 4.35 5.21 5.11 -37.77%
P/EPS 14.07 22.22 32.37 40.71 35.29 33.10 36.40 -46.96%
EY 7.11 4.50 3.09 2.46 2.83 3.02 2.75 88.48%
DY 0.00 33.81 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.85 0.93 1.19 1.25 1.14 1.20 1.24 -22.27%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 27/02/07 16/11/06 23/08/06 24/05/06 24/02/06 08/11/05 -
Price 3.52 3.88 6.20 6.20 5.70 6.05 6.15 -
P/RPS 2.47 2.89 4.75 4.84 4.20 5.12 5.07 -38.11%
P/EPS 13.84 17.67 32.63 39.74 34.09 32.56 36.11 -47.26%
EY 7.23 5.66 3.06 2.52 2.93 3.07 2.77 89.68%
DY 0.00 42.53 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 0.84 0.74 1.20 1.22 1.10 1.18 1.23 -22.46%

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