[PANSAR] QoQ 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- 259.59%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 100,477 112,980 107,900 108,578 92,031 119,307 92,654 5.54%
PBT 4,129 4,911 7,160 7,002 2,311 5,717 7,381 -32.08%
Tax -1,051 -1,041 -1,880 -1,770 -856 -1,392 -1,946 -33.65%
NP 3,078 3,870 5,280 5,232 1,455 4,325 5,435 -31.52%
-
NP to SH 3,078 3,870 5,280 5,232 1,455 4,325 5,435 -31.52%
-
Tax Rate 25.45% 21.20% 26.26% 25.28% 37.04% 24.35% 26.36% -
Total Cost 97,399 109,110 102,620 103,346 90,576 114,982 87,219 7.62%
-
Net Worth 142,486 140,217 136,888 137,095 130,574 129,188 126,069 8.49%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 5,587 - - - 5,603 -
Div Payout % - - 105.82% - - - 103.09% -
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 142,486 140,217 136,888 137,095 130,574 129,188 126,069 8.49%
NOSH 279,385 280,434 279,365 279,786 277,818 280,844 280,154 -0.18%
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 3.06% 3.43% 4.89% 4.82% 1.58% 3.63% 5.87% -
ROE 2.16% 2.76% 3.86% 3.82% 1.11% 3.35% 4.31% -
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 35.96 40.29 38.62 38.81 33.13 42.48 33.07 5.73%
EPS 1.10 1.38 1.89 1.87 0.52 1.54 1.94 -31.47%
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 19.50 21.93 20.94 21.07 17.86 23.15 17.98 5.55%
EPS 0.60 0.75 1.02 1.02 0.28 0.84 1.05 -31.11%
DPS 0.00 0.00 1.08 0.00 0.00 0.00 1.09 -
NAPS 0.2765 0.2721 0.2657 0.2661 0.2534 0.2507 0.2447 8.47%
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 0.99 0.94 1.11 1.03 1.42 1.11 1.25 -14.38%
P/EPS 32.22 27.54 22.75 21.39 89.74 30.52 21.39 31.37%
EY 3.10 3.63 4.40 4.68 1.11 3.28 4.67 -23.88%
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 1.15 0.94 0.98 1.06 1.42 1.11 1.42 -13.10%
P/EPS 37.67 27.54 20.11 21.93 89.74 30.52 24.23 34.16%
EY 2.65 3.63 4.97 4.56 1.11 3.28 4.13 -25.58%
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