[PANSAR] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 4.06%
YoY- 5.75%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 431,230 423,748 425,548 412,570 280,371 0 0 -
PBT 16,352 19,611 21,231 22,411 20,713 -61 -72 -
Tax -4,844 -5,186 -5,250 -5,964 -5,161 0 -956 31.04%
NP 11,508 14,425 15,981 16,447 15,552 -61 -1,028 -
-
NP to SH 11,508 14,425 15,981 16,447 15,552 -61 -1,028 -
-
Tax Rate 29.62% 26.44% 24.73% 26.61% 24.92% - - -
Total Cost 419,722 409,323 409,567 396,123 264,819 61 1,028 172.24%
-
Net Worth 160,290 157,115 148,439 137,095 123,146 0 6,835 69.14%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,300 5,601 5,587 5,603 - - - -
Div Payout % 54.74% 38.83% 34.96% 34.07% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 160,290 157,115 148,439 137,095 123,146 0 6,835 69.14%
NOSH 276,363 280,563 280,074 279,786 279,878 43,333 45,000 35.30%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.67% 3.40% 3.76% 3.99% 5.55% 0.00% 0.00% -
ROE 7.18% 9.18% 10.77% 12.00% 12.63% 0.00% -15.04% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 156.04 151.03 151.94 147.46 100.18 0.00 0.00 -
EPS 4.16 5.14 5.71 5.88 5.56 -0.14 -2.28 -
DPS 2.25 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.53 0.49 0.44 0.00 0.1519 25.00%
Adjusted Per Share Value based on latest NOSH - 279,786
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 83.73 82.27 82.62 80.10 54.44 0.00 0.00 -
EPS 2.23 2.80 3.10 3.19 3.02 -0.01 -0.20 -
DPS 1.22 1.09 1.08 1.09 0.00 0.00 0.00 -
NAPS 0.3112 0.3051 0.2882 0.2662 0.2391 0.00 0.0133 69.08%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 24/03/08 -
Price 0.495 0.50 0.44 0.40 0.46 0.18 0.18 -
P/RPS 0.32 0.33 0.29 0.27 0.46 0.00 0.00 -
P/EPS 11.89 9.72 7.71 6.80 8.28 -127.87 -7.88 -
EY 8.41 10.28 12.97 14.70 12.08 -0.78 -12.69 -
DY 4.55 4.00 4.55 5.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 0.83 0.82 1.05 0.00 1.18 -5.31%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 21/08/14 27/08/13 28/08/12 25/08/11 30/08/10 24/03/08 -
Price 0.44 0.525 0.45 0.41 0.425 0.18 0.18 -
P/RPS 0.28 0.35 0.30 0.28 0.42 0.00 0.00 -
P/EPS 10.57 10.21 7.89 6.97 7.65 -127.87 -7.88 -
EY 9.46 9.79 12.68 14.34 13.07 -0.78 -12.69 -
DY 5.11 3.81 4.44 4.88 0.00 0.00 0.00 -
P/NAPS 0.76 0.94 0.85 0.84 0.97 0.00 1.18 -7.06%

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