[PACMAS] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 4.36%
YoY- 7.18%
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 207,313 201,178 194,628 200,423 203,306 210,916 217,540 -3.15%
PBT 42,585 39,020 47,228 56,320 53,810 56,472 60,416 -20.78%
Tax -12,554 -12,064 -14,132 -18,166 -17,250 -17,476 -19,704 -25.93%
NP 30,030 26,956 33,096 38,154 36,560 38,996 40,712 -18.34%
-
NP to SH 29,120 26,156 32,460 38,154 36,560 38,996 40,712 -20.00%
-
Tax Rate 29.48% 30.92% 29.92% 32.25% 32.06% 30.95% 32.61% -
Total Cost 177,282 174,222 161,532 162,269 166,746 171,920 176,828 0.17%
-
Net Worth 854,863 854,767 855,089 884,160 858,157 862,016 870,689 -1.21%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 25,652 - - - -
Div Payout % - - - 67.23% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 854,863 854,767 855,089 884,160 858,157 862,016 870,689 -1.21%
NOSH 170,972 170,953 171,017 171,017 170,947 171,035 171,058 -0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.49% 13.40% 17.00% 19.04% 17.98% 18.49% 18.71% -
ROE 3.41% 3.06% 3.80% 4.32% 4.26% 4.52% 4.68% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 121.26 117.68 113.81 117.19 118.93 123.32 127.17 -3.11%
EPS 17.03 15.30 19.00 22.31 21.39 22.80 23.80 -19.98%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 5.00 5.00 5.00 5.17 5.02 5.04 5.09 -1.18%
Adjusted Per Share Value based on latest NOSH - 170,923
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 121.24 117.66 113.82 117.21 118.90 123.35 127.22 -3.15%
EPS 17.03 15.30 18.98 22.31 21.38 22.81 23.81 -20.00%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 4.9995 4.999 5.0008 5.1709 5.0188 5.0414 5.0921 -1.21%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 6.20 6.40 6.35 7.00 5.95 5.70 6.35 -
P/RPS 5.11 5.44 5.58 5.97 5.00 4.62 4.99 1.59%
P/EPS 36.40 41.83 33.46 31.38 27.82 25.00 26.68 22.98%
EY 2.75 2.39 2.99 3.19 3.59 4.00 3.75 -18.66%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 1.24 1.28 1.27 1.35 1.19 1.13 1.25 -0.53%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 08/11/05 29/08/05 26/05/05 24/02/05 03/11/04 19/08/04 18/05/04 -
Price 6.15 6.20 5.90 6.25 6.15 5.80 5.40 -
P/RPS 5.07 5.27 5.18 5.33 5.17 4.70 4.25 12.46%
P/EPS 36.11 40.52 31.08 28.01 28.76 25.44 22.69 36.27%
EY 2.77 2.47 3.22 3.57 3.48 3.93 4.41 -26.63%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 1.23 1.24 1.18 1.21 1.23 1.15 1.06 10.41%

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