[PANSAR] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
17-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -4.18%
YoY- 286.58%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 427,816 412,570 399,103 396,096 373,025 280,371 185,260 74.44%
PBT 22,190 22,411 21,666 26,957 28,094 20,713 14,456 32.96%
Tax -5,898 -5,964 -5,861 -6,847 -7,107 -5,161 -3,494 41.63%
NP 16,292 16,447 15,805 20,110 20,987 15,552 10,962 30.13%
-
NP to SH 16,292 16,447 15,805 20,110 20,987 15,552 10,962 30.13%
-
Tax Rate 26.58% 26.61% 27.05% 25.40% 25.30% 24.92% 24.17% -
Total Cost 411,524 396,123 383,298 375,986 352,038 264,819 174,298 77.03%
-
Net Worth 136,888 137,095 130,574 129,188 126,069 123,146 120,233 9.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,587 5,603 5,603 5,603 5,603 - - -
Div Payout % 34.29% 34.07% 35.45% 27.86% 26.70% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 136,888 137,095 130,574 129,188 126,069 123,146 120,233 9.00%
NOSH 279,365 279,786 277,818 280,844 280,154 279,878 279,611 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.81% 3.99% 3.96% 5.08% 5.63% 5.55% 5.92% -
ROE 11.90% 12.00% 12.10% 15.57% 16.65% 12.63% 9.12% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 153.14 147.46 143.66 141.04 133.15 100.18 66.26 74.54%
EPS 5.83 5.88 5.69 7.16 7.49 5.56 3.92 30.19%
DPS 2.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.49 0.49 0.47 0.46 0.45 0.44 0.43 9.07%
Adjusted Per Share Value based on latest NOSH - 280,844
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 83.03 80.07 77.46 76.87 72.39 54.41 35.95 74.45%
EPS 3.16 3.19 3.07 3.90 4.07 3.02 2.13 29.98%
DPS 1.08 1.09 1.09 1.09 1.09 0.00 0.00 -
NAPS 0.2657 0.2661 0.2534 0.2507 0.2447 0.239 0.2333 9.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.43 0.40 0.47 0.47 0.415 0.46 0.55 -
P/RPS 0.28 0.27 0.33 0.33 0.31 0.46 0.83 -51.44%
P/EPS 7.37 6.80 8.26 6.56 5.54 8.28 14.03 -34.81%
EY 13.56 14.70 12.10 15.24 18.05 12.08 7.13 53.32%
DY 4.65 5.00 4.26 4.26 4.82 0.00 0.00 -
P/NAPS 0.88 0.82 1.00 1.02 0.92 1.05 1.28 -22.05%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 28/08/12 24/05/12 17/02/12 18/11/11 25/08/11 26/05/11 -
Price 0.38 0.41 0.47 0.47 0.47 0.425 0.475 -
P/RPS 0.25 0.28 0.33 0.33 0.35 0.42 0.72 -50.50%
P/EPS 6.52 6.97 8.26 6.56 6.27 7.65 12.12 -33.78%
EY 15.35 14.34 12.10 15.24 15.94 13.07 8.25 51.10%
DY 5.26 4.88 4.26 4.26 4.26 0.00 0.00 -
P/NAPS 0.78 0.84 1.00 1.02 1.04 0.97 1.10 -20.43%

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