[PANSAR] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 24.22%
YoY- 8.03%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 421,489 396,096 96,236 0 0 0 0 -
PBT 21,384 26,957 6,854 280 -735 -227 -1,068 -
Tax -5,547 -6,847 -1,652 -956 0 0 -1 320.18%
NP 15,837 20,110 5,202 -676 -735 -227 -1,069 -
-
NP to SH 15,837 20,110 5,202 -676 -735 -227 -1,069 -
-
Tax Rate 25.94% 25.40% 24.10% 341.43% - - - -
Total Cost 405,652 375,986 91,034 676 735 227 1,069 168.82%
-
Net Worth 140,217 129,188 104,040 0 7,051 7,885 7,575 62.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,587 5,603 - - - - - -
Div Payout % 35.28% 27.86% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 140,217 129,188 104,040 0 7,051 7,885 7,575 62.57%
NOSH 280,434 280,844 260,100 41,538 42,352 42,857 39,999 38.30%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.76% 5.08% 5.41% 0.00% 0.00% 0.00% 0.00% -
ROE 11.29% 15.57% 5.00% 0.00% -10.42% -2.88% -14.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 150.30 141.04 37.00 0.00 0.00 0.00 0.00 -
EPS 5.65 7.16 2.00 -1.63 -1.74 -0.53 -2.67 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.46 0.40 0.00 0.1665 0.184 0.1894 17.54%
Adjusted Per Share Value based on latest NOSH - 41,538
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 81.84 76.91 18.69 0.00 0.00 0.00 0.00 -
EPS 3.07 3.90 1.01 -0.13 -0.14 -0.04 -0.21 -
DPS 1.08 1.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2722 0.2508 0.202 0.00 0.0137 0.0153 0.0147 62.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 20/11/09 24/03/08 31/12/07 29/12/06 -
Price 0.38 0.47 0.50 0.18 0.18 0.41 0.39 -
P/RPS 0.25 0.33 1.35 0.00 0.00 0.00 0.00 -
P/EPS 6.73 6.56 25.00 -11.06 -10.37 -77.41 -14.59 -
EY 14.86 15.24 4.00 -9.04 -9.64 -1.29 -6.85 -
DY 5.26 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.02 1.25 0.00 1.08 2.23 2.06 -15.29%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 17/02/12 24/02/11 25/02/10 24/03/08 28/02/08 26/02/07 -
Price 0.38 0.47 0.49 0.18 0.18 0.30 0.54 -
P/RPS 0.25 0.33 1.32 0.00 0.00 0.00 0.00 -
P/EPS 6.73 6.56 24.50 -11.06 -10.37 -56.64 -20.21 -
EY 14.86 15.24 4.08 -9.04 -9.64 -1.77 -4.95 -
DY 5.26 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.02 1.23 0.00 1.08 1.63 2.85 -19.75%

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