[PANSAR] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 10.14%
YoY- -17.41%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 329,458 216,478 108,578 399,104 307,073 187,766 95,111 128.07%
PBT 19,071 14,161 7,002 21,666 19,355 13,638 6,257 109.51%
Tax -4,691 -3,650 -1,770 -5,861 -5,005 -3,613 -1,667 98.69%
NP 14,380 10,511 5,232 15,805 14,350 10,025 4,590 113.36%
-
NP to SH 14,380 10,511 5,232 15,805 14,350 10,025 4,590 113.36%
-
Tax Rate 24.60% 25.78% 25.28% 27.05% 25.86% 26.49% 26.64% -
Total Cost 315,078 205,967 103,346 383,299 292,723 177,741 90,521 128.80%
-
Net Worth 139,883 137,343 137,095 131,616 128,674 126,012 123,146 8.82%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 5,605 - - - 5,600 - -
Div Payout % - 53.33% - - - 55.87% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 139,883 137,343 137,095 131,616 128,674 126,012 123,146 8.82%
NOSH 279,766 280,293 279,786 280,035 279,727 280,027 279,878 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.36% 4.86% 4.82% 3.96% 4.67% 5.34% 4.83% -
ROE 10.28% 7.65% 3.82% 12.01% 11.15% 7.96% 3.73% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 117.76 77.23 38.81 142.52 109.78 67.05 33.98 128.14%
EPS 5.14 3.75 1.87 5.64 5.13 3.58 1.64 113.42%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.50 0.49 0.49 0.47 0.46 0.45 0.44 8.85%
Adjusted Per Share Value based on latest NOSH - 277,818
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 63.97 42.03 21.08 77.49 59.62 36.46 18.47 128.05%
EPS 2.79 2.04 1.02 3.07 2.79 1.95 0.89 113.45%
DPS 0.00 1.09 0.00 0.00 0.00 1.09 0.00 -
NAPS 0.2716 0.2667 0.2662 0.2555 0.2498 0.2447 0.2391 8.82%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.43 0.40 0.47 0.47 0.415 0.46 -
P/RPS 0.32 0.56 1.03 0.33 0.43 0.62 1.35 -61.53%
P/EPS 7.39 11.47 21.39 8.33 9.16 11.59 28.05 -58.73%
EY 13.53 8.72 4.68 12.01 10.91 8.63 3.57 142.10%
DY 0.00 4.65 0.00 0.00 0.00 4.82 0.00 -
P/NAPS 0.76 0.88 0.82 1.00 1.02 0.92 1.05 -19.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 26/11/12 28/08/12 24/05/12 17/02/12 18/11/11 25/08/11 -
Price 0.38 0.38 0.41 0.47 0.47 0.47 0.425 -
P/RPS 0.32 0.49 1.06 0.33 0.43 0.70 1.25 -59.51%
P/EPS 7.39 10.13 21.93 8.33 9.16 13.13 25.91 -56.50%
EY 13.53 9.87 4.56 12.01 10.91 7.62 3.86 129.87%
DY 0.00 5.26 0.00 0.00 0.00 4.26 0.00 -
P/NAPS 0.76 0.78 0.84 1.00 1.02 1.04 0.97 -14.94%

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