[PANSAR] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -5.88%
YoY- -7.67%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 423,748 425,790 439,432 434,386 425,548 429,935 421,489 0.35%
PBT 19,611 19,123 21,239 19,925 21,231 23,202 21,384 -5.62%
Tax -5,186 -4,929 -5,461 -4,883 -5,250 -5,742 -5,547 -4.39%
NP 14,425 14,194 15,778 15,042 15,981 17,460 15,837 -6.05%
-
NP to SH 14,425 14,194 15,778 15,042 15,981 17,460 15,837 -6.05%
-
Tax Rate 26.44% 25.78% 25.71% 24.51% 24.73% 24.75% 25.94% -
Total Cost 409,323 411,596 423,654 419,344 409,567 412,475 405,652 0.60%
-
Net Worth 157,115 155,047 150,741 148,434 148,439 142,486 140,217 7.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 5,601 5,601 5,601 5,601 5,587 5,587 5,587 0.16%
Div Payout % 38.83% 39.46% 35.50% 37.24% 34.96% 32.00% 35.28% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 157,115 155,047 150,741 148,434 148,439 142,486 140,217 7.90%
NOSH 280,563 281,904 279,151 280,064 280,074 279,385 280,434 0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.40% 3.33% 3.59% 3.46% 3.76% 4.06% 3.76% -
ROE 9.18% 9.15% 10.47% 10.13% 10.77% 12.25% 11.29% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 151.03 151.04 157.42 155.10 151.94 153.89 150.30 0.32%
EPS 5.14 5.04 5.65 5.37 5.71 6.25 5.65 -6.12%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.56 0.55 0.54 0.53 0.53 0.51 0.50 7.87%
Adjusted Per Share Value based on latest NOSH - 280,064
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 82.45 82.85 85.50 84.52 82.80 83.65 82.01 0.35%
EPS 2.81 2.76 3.07 2.93 3.11 3.40 3.08 -5.94%
DPS 1.09 1.09 1.09 1.09 1.09 1.09 1.09 0.00%
NAPS 0.3057 0.3017 0.2933 0.2888 0.2888 0.2772 0.2728 7.90%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.50 0.495 0.47 0.46 0.44 0.355 0.38 -
P/RPS 0.33 0.33 0.30 0.30 0.29 0.23 0.25 20.39%
P/EPS 9.72 9.83 8.32 8.56 7.71 5.68 6.73 27.85%
EY 10.28 10.17 12.03 11.68 12.97 17.60 14.86 -21.83%
DY 4.00 4.04 4.26 4.35 4.55 5.63 5.26 -16.72%
P/NAPS 0.89 0.90 0.87 0.87 0.83 0.70 0.76 11.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 21/05/14 27/02/14 21/11/13 27/08/13 23/05/13 22/02/13 -
Price 0.525 0.49 0.49 0.51 0.45 0.415 0.38 -
P/RPS 0.35 0.32 0.31 0.33 0.30 0.27 0.25 25.22%
P/EPS 10.21 9.73 8.67 9.50 7.89 6.64 6.73 32.13%
EY 9.79 10.28 11.53 10.53 12.68 15.06 14.86 -24.34%
DY 3.81 4.08 4.08 3.92 4.44 4.82 5.26 -19.39%
P/NAPS 0.94 0.89 0.91 0.96 0.85 0.81 0.76 15.26%

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