[PANSAR] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 4.59%
YoY- -11.68%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 413,618 408,596 425,790 451,940 441,858 416,764 429,935 -2.54%
PBT 22,790 22,076 19,125 22,814 21,774 20,124 23,200 -1.18%
Tax -6,422 -6,140 -4,930 -5,881 -5,584 -5,112 -5,742 7.73%
NP 16,368 15,936 14,195 16,933 16,190 15,012 17,458 -4.20%
-
NP to SH 16,368 15,936 14,195 16,933 16,190 15,012 17,458 -4.20%
-
Tax Rate 28.18% 27.81% 25.78% 25.78% 25.65% 25.40% 24.75% -
Total Cost 397,250 392,660 411,595 435,006 425,668 401,752 412,477 -2.47%
-
Net Worth 154,150 157,115 154,000 151,057 148,455 148,439 142,873 5.19%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 12,612 - - - 11,204 - - -
Div Payout % 77.05% - - - 69.20% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 154,150 157,115 154,000 151,057 148,455 148,439 142,873 5.19%
NOSH 280,273 280,563 279,999 279,735 280,103 280,074 280,143 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.96% 3.90% 3.33% 3.75% 3.66% 3.60% 4.06% -
ROE 10.62% 10.14% 9.22% 11.21% 10.91% 10.11% 12.22% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 147.58 145.63 152.07 161.56 157.75 148.80 153.47 -2.57%
EPS 5.84 5.68 5.07 6.05 5.78 5.36 6.24 -4.31%
DPS 4.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.55 0.56 0.55 0.54 0.53 0.53 0.51 5.15%
Adjusted Per Share Value based on latest NOSH - 279,151
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 80.31 79.33 82.67 87.75 85.79 80.92 83.48 -2.54%
EPS 3.18 3.09 2.76 3.29 3.14 2.91 3.39 -4.16%
DPS 2.45 0.00 0.00 0.00 2.18 0.00 0.00 -
NAPS 0.2993 0.3051 0.299 0.2933 0.2882 0.2882 0.2774 5.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.495 0.50 0.495 0.47 0.46 0.44 0.355 -
P/RPS 0.34 0.34 0.33 0.29 0.29 0.30 0.23 29.73%
P/EPS 8.48 8.80 9.76 7.76 7.96 8.21 5.70 30.28%
EY 11.80 11.36 10.24 12.88 12.57 12.18 17.55 -23.23%
DY 9.09 0.00 0.00 0.00 8.70 0.00 0.00 -
P/NAPS 0.90 0.89 0.90 0.87 0.87 0.83 0.70 18.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 21/05/14 27/02/14 21/11/13 27/08/13 23/05/13 -
Price 0.475 0.525 0.49 0.49 0.51 0.45 0.415 -
P/RPS 0.32 0.36 0.32 0.30 0.32 0.30 0.27 11.98%
P/EPS 8.13 9.24 9.67 8.09 8.82 8.40 6.66 14.20%
EY 12.29 10.82 10.35 12.35 11.33 11.91 15.02 -12.50%
DY 9.47 0.00 0.00 0.00 7.84 0.00 0.00 -
P/NAPS 0.86 0.94 0.89 0.91 0.96 0.85 0.81 4.07%

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