[PANSAR] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
17-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -4.57%
YoY- 7.27%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 432,956 434,312 399,104 409,430 375,532 380,444 354,975 14.11%
PBT 28,322 28,008 21,666 25,806 27,276 25,028 24,314 10.67%
Tax -7,300 -7,080 -5,861 -6,673 -7,226 -6,668 -5,177 25.66%
NP 21,022 20,928 15,805 19,133 20,050 18,360 19,137 6.44%
-
NP to SH 21,022 20,928 15,805 19,133 20,050 18,360 19,137 6.44%
-
Tax Rate 25.78% 25.28% 27.05% 25.86% 26.49% 26.64% 21.29% -
Total Cost 411,934 413,384 383,299 390,297 355,482 362,084 335,838 14.54%
-
Net Worth 137,343 137,095 131,616 128,674 126,012 123,146 98,079 25.08%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 11,211 - - - 11,201 - - -
Div Payout % 53.33% - - - 55.87% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 137,343 137,095 131,616 128,674 126,012 123,146 98,079 25.08%
NOSH 280,293 279,786 280,035 279,727 280,027 279,878 228,092 14.68%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.86% 4.82% 3.96% 4.67% 5.34% 4.83% 5.39% -
ROE 15.31% 15.27% 12.01% 14.87% 15.91% 14.91% 19.51% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 154.47 155.23 142.52 146.37 134.11 135.93 155.63 -0.49%
EPS 7.50 7.48 5.64 6.84 7.16 6.56 8.39 -7.18%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.49 0.49 0.47 0.46 0.45 0.44 0.43 9.07%
Adjusted Per Share Value based on latest NOSH - 280,844
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 84.06 84.33 77.49 79.49 72.91 73.87 68.92 14.11%
EPS 4.08 4.06 3.07 3.71 3.89 3.56 3.72 6.33%
DPS 2.18 0.00 0.00 0.00 2.17 0.00 0.00 -
NAPS 0.2667 0.2662 0.2555 0.2498 0.2447 0.2391 0.1904 25.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.43 0.40 0.47 0.47 0.415 0.46 0.55 -
P/RPS 0.28 0.26 0.33 0.32 0.31 0.34 0.35 -13.78%
P/EPS 5.73 5.35 8.33 6.87 5.80 7.01 6.56 -8.60%
EY 17.44 18.70 12.01 14.55 17.25 14.26 15.25 9.33%
DY 9.30 0.00 0.00 0.00 9.64 0.00 0.00 -
P/NAPS 0.88 0.82 1.00 1.02 0.92 1.05 1.28 -22.05%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 28/08/12 24/05/12 17/02/12 18/11/11 25/08/11 26/05/11 -
Price 0.38 0.41 0.47 0.47 0.47 0.425 0.475 -
P/RPS 0.25 0.26 0.33 0.32 0.35 0.31 0.31 -13.32%
P/EPS 5.07 5.48 8.33 6.87 6.56 6.48 5.66 -7.05%
EY 19.74 18.24 12.01 14.55 15.23 15.44 17.66 7.68%
DY 10.53 0.00 0.00 0.00 8.51 0.00 0.00 -
P/NAPS 0.78 0.84 1.00 1.02 1.04 0.97 1.10 -20.43%

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