[PANSAR] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -10.04%
YoY- -18.71%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 395,022 411,670 423,748 425,790 439,432 434,386 425,548 -4.82%
PBT 16,765 19,633 19,611 19,123 21,239 19,925 21,231 -14.53%
Tax -4,652 -5,349 -5,186 -4,929 -5,461 -4,883 -5,250 -7.72%
NP 12,113 14,284 14,425 14,194 15,778 15,042 15,981 -16.82%
-
NP to SH 12,113 14,284 14,425 14,194 15,778 15,042 15,981 -16.82%
-
Tax Rate 27.75% 27.24% 26.44% 25.78% 25.71% 24.51% 24.73% -
Total Cost 382,909 397,386 409,323 411,596 423,654 419,344 409,567 -4.37%
-
Net Worth 156,735 154,000 157,115 155,047 150,741 148,434 148,439 3.68%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,300 6,300 5,601 5,601 5,601 5,601 5,587 8.31%
Div Payout % 52.01% 44.11% 38.83% 39.46% 35.50% 37.24% 34.96% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 156,735 154,000 157,115 155,047 150,741 148,434 148,439 3.68%
NOSH 279,885 280,000 280,563 281,904 279,151 280,064 280,074 -0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.07% 3.47% 3.40% 3.33% 3.59% 3.46% 3.76% -
ROE 7.73% 9.28% 9.18% 9.15% 10.47% 10.13% 10.77% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 141.14 147.03 151.03 151.04 157.42 155.10 151.94 -4.78%
EPS 4.33 5.10 5.14 5.04 5.65 5.37 5.71 -16.80%
DPS 2.25 2.25 2.00 2.00 2.00 2.00 2.00 8.14%
NAPS 0.56 0.55 0.56 0.55 0.54 0.53 0.53 3.72%
Adjusted Per Share Value based on latest NOSH - 281,904
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 76.70 79.93 82.27 82.67 85.32 84.34 82.62 -4.82%
EPS 2.35 2.77 2.80 2.76 3.06 2.92 3.10 -16.81%
DPS 1.22 1.22 1.09 1.09 1.09 1.09 1.08 8.44%
NAPS 0.3043 0.299 0.3051 0.301 0.2927 0.2882 0.2882 3.68%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.43 0.495 0.50 0.495 0.47 0.46 0.44 -
P/RPS 0.30 0.34 0.33 0.33 0.30 0.30 0.29 2.27%
P/EPS 9.94 9.70 9.72 9.83 8.32 8.56 7.71 18.40%
EY 10.06 10.31 10.28 10.17 12.03 11.68 12.97 -15.54%
DY 5.23 4.55 4.00 4.04 4.26 4.35 4.55 9.70%
P/NAPS 0.77 0.90 0.89 0.90 0.87 0.87 0.83 -4.86%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 21/11/14 21/08/14 21/05/14 27/02/14 21/11/13 27/08/13 -
Price 0.45 0.475 0.525 0.49 0.49 0.51 0.45 -
P/RPS 0.32 0.32 0.35 0.32 0.31 0.33 0.30 4.38%
P/EPS 10.40 9.31 10.21 9.73 8.67 9.50 7.89 20.15%
EY 9.62 10.74 9.79 10.28 11.53 10.53 12.68 -16.77%
DY 5.00 4.74 3.81 4.08 4.08 3.92 4.44 8.21%
P/NAPS 0.80 0.86 0.94 0.89 0.91 0.96 0.85 -3.95%

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