[PANSAR] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 375,532 380,444 354,975 354,601 0 0 275,234 22.99%
PBT 27,276 25,028 24,314 22,282 0 0 9,853 97.03%
Tax -7,226 -6,668 -5,177 -4,446 0 0 -2,523 101.54%
NP 20,050 18,360 19,137 17,836 0 0 7,330 95.46%
-
NP to SH 20,050 18,360 19,137 17,836 0 0 7,330 95.46%
-
Tax Rate 26.49% 26.64% 21.29% 19.95% - - 25.61% -
Total Cost 355,482 362,084 335,838 336,765 0 0 267,904 20.73%
-
Net Worth 126,012 123,146 98,079 84,530 0 0 18,127 263.81%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 11,201 - - - - - - -
Div Payout % 55.87% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 126,012 123,146 98,079 84,530 0 0 18,127 263.81%
NOSH 280,027 279,878 228,092 211,327 42,007 43,333 42,156 252.96%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.34% 4.83% 5.39% 5.03% 0.00% 0.00% 2.66% -
ROE 15.91% 14.91% 19.51% 21.10% 0.00% 0.00% 40.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 134.11 135.93 155.63 167.80 0.00 0.00 652.88 -65.15%
EPS 7.16 6.56 8.39 8.44 0.00 0.00 3.92 49.36%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.43 0.40 0.00 0.00 0.43 3.07%
Adjusted Per Share Value based on latest NOSH - 260,100
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 72.92 73.87 68.93 68.86 0.00 0.00 53.44 22.99%
EPS 3.89 3.57 3.72 3.46 0.00 0.00 1.42 95.66%
DPS 2.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2447 0.2391 0.1904 0.1641 0.00 0.00 0.0352 263.81%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.415 0.46 0.55 0.50 0.18 0.18 0.18 -
P/RPS 0.31 0.34 0.35 0.30 0.00 0.00 0.03 373.74%
P/EPS 5.80 7.01 6.56 5.92 0.00 0.00 1.04 214.15%
EY 17.25 14.26 15.25 16.88 0.00 0.00 96.60 -68.25%
DY 9.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 1.28 1.25 0.00 0.00 0.42 68.58%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 25/08/11 26/05/11 24/02/11 29/11/10 30/08/10 31/05/10 -
Price 0.47 0.425 0.475 0.49 0.50 0.18 0.18 -
P/RPS 0.35 0.31 0.31 0.29 0.00 0.00 0.03 413.62%
P/EPS 6.56 6.48 5.66 5.81 0.00 0.00 1.04 241.00%
EY 15.23 15.44 17.66 17.22 0.00 0.00 96.60 -70.78%
DY 8.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.97 1.10 1.23 0.00 0.00 0.42 82.92%

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