[PANSAR] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -66.9%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 429,935 329,458 216,478 108,578 399,104 307,073 187,766 73.63%
PBT 23,200 19,071 14,161 7,002 21,666 19,355 13,638 42.45%
Tax -5,742 -4,691 -3,650 -1,770 -5,861 -5,005 -3,613 36.14%
NP 17,458 14,380 10,511 5,232 15,805 14,350 10,025 44.69%
-
NP to SH 17,458 14,380 10,511 5,232 15,805 14,350 10,025 44.69%
-
Tax Rate 24.75% 24.60% 25.78% 25.28% 27.05% 25.86% 26.49% -
Total Cost 412,477 315,078 205,967 103,346 383,299 292,723 177,741 75.19%
-
Net Worth 142,873 139,883 137,343 137,095 131,616 128,674 126,012 8.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 5,605 - - - 5,600 -
Div Payout % - - 53.33% - - - 55.87% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 142,873 139,883 137,343 137,095 131,616 128,674 126,012 8.72%
NOSH 280,143 279,766 280,293 279,786 280,035 279,727 280,027 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.06% 4.36% 4.86% 4.82% 3.96% 4.67% 5.34% -
ROE 12.22% 10.28% 7.65% 3.82% 12.01% 11.15% 7.96% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 153.47 117.76 77.23 38.81 142.52 109.78 67.05 73.59%
EPS 6.24 5.14 3.75 1.87 5.64 5.13 3.58 44.78%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.51 0.50 0.49 0.49 0.47 0.46 0.45 8.69%
Adjusted Per Share Value based on latest NOSH - 279,786
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 83.65 64.10 42.12 21.13 77.65 59.75 36.53 73.64%
EPS 3.40 2.80 2.05 1.02 3.08 2.79 1.95 44.81%
DPS 0.00 0.00 1.09 0.00 0.00 0.00 1.09 -
NAPS 0.278 0.2722 0.2672 0.2667 0.2561 0.2504 0.2452 8.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.355 0.38 0.43 0.40 0.47 0.47 0.415 -
P/RPS 0.23 0.32 0.56 1.03 0.33 0.43 0.62 -48.34%
P/EPS 5.70 7.39 11.47 21.39 8.33 9.16 11.59 -37.66%
EY 17.55 13.53 8.72 4.68 12.01 10.91 8.63 60.44%
DY 0.00 0.00 4.65 0.00 0.00 0.00 4.82 -
P/NAPS 0.70 0.76 0.88 0.82 1.00 1.02 0.92 -16.64%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 22/02/13 26/11/12 28/08/12 24/05/12 17/02/12 18/11/11 -
Price 0.415 0.38 0.38 0.41 0.47 0.47 0.47 -
P/RPS 0.27 0.32 0.49 1.06 0.33 0.43 0.70 -46.98%
P/EPS 6.66 7.39 10.13 21.93 8.33 9.16 13.13 -36.37%
EY 15.02 13.53 9.87 4.56 12.01 10.91 7.62 57.14%
DY 0.00 0.00 5.26 0.00 0.00 0.00 4.26 -
P/NAPS 0.81 0.76 0.78 0.84 1.00 1.02 1.04 -15.33%

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