[PANSAR] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 118.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 108,578 399,104 307,073 187,766 95,111 354,975 265,951 -44.99%
PBT 7,002 21,666 19,355 13,638 6,257 24,314 16,712 -44.03%
Tax -1,770 -5,861 -5,005 -3,613 -1,667 -5,177 -3,335 -34.47%
NP 5,232 15,805 14,350 10,025 4,590 19,137 13,377 -46.54%
-
NP to SH 5,232 15,805 14,350 10,025 4,590 19,137 13,377 -46.54%
-
Tax Rate 25.28% 27.05% 25.86% 26.49% 26.64% 21.29% 19.96% -
Total Cost 103,346 383,299 292,723 177,741 90,521 335,838 252,574 -44.91%
-
Net Worth 137,095 131,616 128,674 126,012 123,146 98,079 84,530 38.08%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 5,600 - - - -
Div Payout % - - - 55.87% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 137,095 131,616 128,674 126,012 123,146 98,079 84,530 38.08%
NOSH 279,786 280,035 279,727 280,027 279,878 228,092 211,327 20.59%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.82% 3.96% 4.67% 5.34% 4.83% 5.39% 5.03% -
ROE 3.82% 12.01% 11.15% 7.96% 3.73% 19.51% 15.83% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 38.81 142.52 109.78 67.05 33.98 155.63 125.85 -54.38%
EPS 1.87 5.64 5.13 3.58 1.64 8.39 6.33 -55.67%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.46 0.45 0.44 0.43 0.40 14.50%
Adjusted Per Share Value based on latest NOSH - 280,154
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.08 77.50 59.63 36.46 18.47 68.93 51.64 -45.00%
EPS 1.02 3.07 2.79 1.95 0.89 3.72 2.60 -46.44%
DPS 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
NAPS 0.2662 0.2556 0.2499 0.2447 0.2391 0.1904 0.1641 38.10%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.40 0.47 0.47 0.415 0.46 0.55 0.50 -
P/RPS 1.03 0.33 0.43 0.62 1.35 0.35 0.40 87.97%
P/EPS 21.39 8.33 9.16 11.59 28.05 6.56 7.90 94.38%
EY 4.68 12.01 10.91 8.63 3.57 15.25 12.66 -48.52%
DY 0.00 0.00 0.00 4.82 0.00 0.00 0.00 -
P/NAPS 0.82 1.00 1.02 0.92 1.05 1.28 1.25 -24.52%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 24/05/12 17/02/12 18/11/11 25/08/11 26/05/11 24/02/11 -
Price 0.41 0.47 0.47 0.47 0.425 0.475 0.49 -
P/RPS 1.06 0.33 0.43 0.70 1.25 0.31 0.39 94.87%
P/EPS 21.93 8.33 9.16 13.13 25.91 5.66 7.74 100.35%
EY 4.56 12.01 10.91 7.62 3.86 17.66 12.92 -50.08%
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 1.02 1.04 0.97 1.10 1.23 -22.46%

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