[PANSAR] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -8.95%
YoY- 10.46%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 360,396 449,776 425,790 429,935 399,104 354,975 275,234 4.59%
PBT 10,534 20,928 19,125 23,200 21,666 24,314 9,853 1.11%
Tax -2,655 -6,043 -4,930 -5,742 -5,861 -5,177 -2,523 0.85%
NP 7,879 14,885 14,195 17,458 15,805 19,137 7,330 1.20%
-
NP to SH 7,879 14,885 14,195 17,458 15,805 19,137 7,330 1.20%
-
Tax Rate 25.20% 28.88% 25.78% 24.75% 27.05% 21.29% 25.61% -
Total Cost 352,517 434,891 411,595 412,477 383,299 335,838 267,904 4.67%
-
Net Worth 165,374 162,410 154,000 142,873 131,616 98,079 18,127 44.50%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 6,306 - - - - - - -
Div Payout % 80.04% - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 165,374 162,410 154,000 142,873 131,616 98,079 18,127 44.50%
NOSH 280,295 280,018 279,999 280,143 280,035 228,092 42,156 37.08%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.19% 3.31% 3.33% 4.06% 3.96% 5.39% 2.66% -
ROE 4.76% 9.17% 9.22% 12.22% 12.01% 19.51% 40.44% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 128.58 160.62 152.07 153.47 142.52 155.63 652.88 -23.70%
EPS 2.81 5.32 5.07 6.24 5.64 8.39 3.92 -5.39%
DPS 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.55 0.51 0.47 0.43 0.43 5.40%
Adjusted Per Share Value based on latest NOSH - 279,385
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 69.97 87.33 82.67 83.48 77.49 68.92 53.44 4.58%
EPS 1.53 2.89 2.76 3.39 3.07 3.72 1.42 1.25%
DPS 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3211 0.3153 0.299 0.2774 0.2555 0.1904 0.0352 44.50%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.43 0.435 0.495 0.355 0.47 0.55 0.18 -
P/RPS 0.33 0.27 0.33 0.23 0.33 0.35 0.03 49.07%
P/EPS 15.30 8.18 9.76 5.70 8.33 6.56 1.04 56.47%
EY 6.54 12.22 10.24 17.55 12.01 15.25 96.60 -36.13%
DY 5.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.90 0.70 1.00 1.28 0.42 9.64%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 28/05/15 21/05/14 23/05/13 24/05/12 26/05/11 31/05/10 -
Price 0.45 0.45 0.49 0.415 0.47 0.475 0.18 -
P/RPS 0.35 0.28 0.32 0.27 0.33 0.31 0.03 50.54%
P/EPS 16.01 8.47 9.67 6.66 8.33 5.66 1.04 57.65%
EY 6.25 11.81 10.35 15.02 12.01 17.66 96.60 -36.61%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.89 0.81 1.00 1.10 0.42 10.37%

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