[PANSAR] YoY Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 43.06%
YoY- 161.08%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 425,790 429,935 399,104 354,975 275,234 0 0 -
PBT 19,125 23,200 21,666 24,314 9,853 -248 -260 -
Tax -4,930 -5,742 -5,861 -5,177 -2,523 -956 0 -
NP 14,195 17,458 15,805 19,137 7,330 -1,204 -260 -
-
NP to SH 14,195 17,458 15,805 19,137 7,330 -1,204 -260 -
-
Tax Rate 25.78% 24.75% 27.05% 21.29% 25.61% - - -
Total Cost 411,595 412,477 383,299 335,838 267,904 1,204 260 241.19%
-
Net Worth 154,000 142,873 131,616 98,079 18,127 6,443 7,577 65.15%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 154,000 142,873 131,616 98,079 18,127 6,443 7,577 65.15%
NOSH 279,999 280,143 280,035 228,092 42,156 42,363 41,935 37.20%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.33% 4.06% 3.96% 5.39% 2.66% 0.00% 0.00% -
ROE 9.22% 12.22% 12.01% 19.51% 40.44% -18.69% -3.43% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 152.07 153.47 142.52 155.63 652.88 0.00 0.00 -
EPS 5.07 6.24 5.64 8.39 3.92 -2.87 0.62 41.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.51 0.47 0.43 0.43 0.1521 0.1807 20.37%
Adjusted Per Share Value based on latest NOSH - 279,611
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 82.68 83.48 77.50 68.93 53.44 0.00 0.00 -
EPS 2.76 3.39 3.07 3.72 1.42 -0.23 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.299 0.2774 0.2556 0.1904 0.0352 0.0125 0.0147 65.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 24/03/08 24/03/08 -
Price 0.495 0.355 0.47 0.55 0.18 0.18 0.18 -
P/RPS 0.33 0.23 0.33 0.35 0.03 0.00 0.00 -
P/EPS 9.76 5.70 8.33 6.56 1.04 -6.33 -29.03 -
EY 10.24 17.55 12.01 15.25 96.60 -15.79 -3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.70 1.00 1.28 0.42 1.18 1.00 -1.73%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 23/05/13 24/05/12 26/05/11 31/05/10 24/03/08 24/03/08 -
Price 0.49 0.415 0.47 0.475 0.18 0.18 0.18 -
P/RPS 0.32 0.27 0.33 0.31 0.03 0.00 0.00 -
P/EPS 9.67 6.66 8.33 5.66 1.04 -6.33 -29.03 -
EY 10.35 15.02 12.01 17.66 96.60 -15.79 -3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 1.00 1.10 0.42 1.18 1.00 -1.92%

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