[PACMAS] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[PACMAS] PACIFICMAS BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 7.06%
YoY- 5.26%
Quarter Report
Latest QR
Upcoming QR
PACMAS's Result
PACMAS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 219,279 240,215 241,454 213,612 203,428 201,027 164,237 4.93%
PBT 35,244 29,283 51,060 47,997 47,901 50,523 49,877 -5.61%
Tax -7,219 -6,065 -13,842 -12,853 -14,644 -15,974 -12,028 -8.14%
NP 28,025 23,218 37,218 35,144 33,257 34,549 37,849 -4.88%
-
NP to SH 27,900 22,890 36,306 34,289 32,574 34,549 37,849 -4.95%
-
Tax Rate 20.48% 20.71% 27.11% 26.78% 30.57% 31.62% 24.12% -
Total Cost 191,254 216,997 204,236 178,468 170,171 166,478 126,388 7.14%
-
Net Worth 563,495 685,714 711,493 883,629 855,009 858,929 855,094 -6.70%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 248,065 25,653 282,169 25,635 25,638 25,643 17,095 56.11%
Div Payout % 889.12% 112.08% 777.20% 74.76% 78.71% 74.22% 45.17% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 563,495 685,714 711,493 883,629 855,009 858,929 855,094 -6.70%
NOSH 170,756 171,428 170,622 170,914 171,001 171,101 171,018 -0.02%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.78% 9.67% 15.41% 16.45% 16.35% 17.19% 23.05% -
ROE 4.95% 3.34% 5.10% 3.88% 3.81% 4.02% 4.43% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 128.42 140.13 141.51 124.98 118.96 117.49 96.03 4.95%
EPS 16.34 13.35 21.28 20.06 19.05 20.19 22.13 -4.92%
DPS 145.00 15.00 165.00 15.00 15.00 15.00 10.00 56.09%
NAPS 3.30 4.00 4.17 5.17 5.00 5.02 5.00 -6.68%
Adjusted Per Share Value based on latest NOSH - 170,914
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 128.24 140.49 141.21 124.93 118.97 117.57 96.05 4.93%
EPS 16.32 13.39 21.23 20.05 19.05 20.21 22.14 -4.95%
DPS 145.08 15.00 165.02 14.99 14.99 15.00 10.00 56.10%
NAPS 3.2955 4.0103 4.161 5.1677 5.0004 5.0233 5.0009 -6.70%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.92 4.18 3.56 6.15 6.20 5.95 4.98 -
P/RPS 3.05 2.98 2.52 4.92 5.21 5.06 5.19 -8.47%
P/EPS 23.99 31.30 16.73 30.65 32.55 29.47 22.50 1.07%
EY 4.17 3.19 5.98 3.26 3.07 3.39 4.44 -1.03%
DY 36.99 3.59 46.35 2.44 2.42 2.52 2.01 62.41%
P/NAPS 1.19 1.05 0.85 1.19 1.24 1.19 1.00 2.93%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 18/11/08 15/11/07 16/11/06 08/11/05 03/11/04 29/10/03 -
Price 3.90 2.64 3.34 6.20 6.15 6.15 6.00 -
P/RPS 3.04 1.88 2.36 4.96 5.17 5.23 6.25 -11.30%
P/EPS 23.87 19.77 15.70 30.90 32.29 30.46 27.11 -2.09%
EY 4.19 5.06 6.37 3.24 3.10 3.28 3.69 2.13%
DY 37.18 5.68 49.40 2.42 2.44 2.44 1.67 67.64%
P/NAPS 1.18 0.66 0.80 1.20 1.23 1.23 1.20 -0.27%

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