[PACMAS] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 259.7%
YoY- -2.72%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 26,876 21,260 49,585 59,980 62,637 46,361 47,943 -9.19%
PBT 9,004 7,408 10,812 16,398 18,269 13,907 15,962 -9.09%
Tax 70,163 -1,108 -2,517 -3,345 -4,778 -3,759 -5,228 -
NP 79,167 6,300 8,295 13,053 13,491 10,148 10,734 39.49%
-
NP to SH 79,045 6,124 8,400 12,827 13,185 9,923 10,734 39.46%
-
Tax Rate -779.24% 14.96% 23.28% 20.40% 26.15% 27.03% 32.75% -
Total Cost -52,291 14,960 41,290 46,927 49,146 36,213 37,209 -
-
Net Worth 654,861 567,924 552,586 725,153 896,101 854,530 868,291 -4.59%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 25,659 248,065 25,653 282,169 25,635 25,638 -
Div Payout % - 418.99% 2,953.16% 200.00% 2,140.08% 258.35% 238.85% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 654,861 567,924 552,586 725,153 896,101 854,530 868,291 -4.59%
NOSH 170,982 171,061 171,079 171,026 171,011 170,906 170,923 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 294.56% 29.63% 16.73% 21.76% 21.54% 21.89% 22.39% -
ROE 12.07% 1.08% 1.52% 1.77% 1.47% 1.16% 1.24% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 15.72 12.43 28.98 35.07 36.63 27.13 28.05 -9.19%
EPS 46.23 3.58 4.91 7.50 7.71 5.80 6.28 39.45%
DPS 0.00 15.00 145.00 15.00 165.00 15.00 15.00 -
NAPS 3.83 3.32 3.23 4.24 5.24 5.00 5.08 -4.59%
Adjusted Per Share Value based on latest NOSH - 171,026
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 15.72 12.43 29.00 35.08 36.63 27.11 28.04 -9.19%
EPS 46.23 3.58 4.91 7.50 7.71 5.80 6.28 39.45%
DPS 0.00 15.01 145.08 15.00 165.02 14.99 14.99 -
NAPS 3.8298 3.3214 3.2317 4.2409 5.2407 4.9976 5.078 -4.59%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 4.75 3.90 2.56 3.42 4.88 6.15 7.00 -
P/RPS 30.22 31.38 8.83 9.75 13.32 22.67 24.96 3.23%
P/EPS 10.27 108.94 52.14 45.60 63.29 105.92 111.46 -32.78%
EY 9.73 0.92 1.92 2.19 1.58 0.94 0.90 48.67%
DY 0.00 3.85 56.64 4.39 33.81 2.44 2.14 -
P/NAPS 1.24 1.17 0.79 0.81 0.93 1.23 1.38 -1.76%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 10/03/11 25/02/10 24/02/09 27/02/08 27/02/07 24/02/06 24/02/05 -
Price 4.66 3.77 2.50 4.24 3.88 6.05 6.25 -
P/RPS 29.65 30.33 8.63 12.09 10.59 22.30 22.28 4.87%
P/EPS 10.08 105.31 50.92 56.53 50.32 104.20 99.52 -31.71%
EY 9.92 0.95 1.96 1.77 1.99 0.96 1.00 46.55%
DY 0.00 3.98 58.00 3.54 42.53 2.48 2.40 -
P/NAPS 1.22 1.14 0.77 1.00 0.74 1.21 1.23 -0.13%

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