[PANSAR] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 89.64%
YoY- 94.19%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 429,935 399,103 185,260 0 0 0 0 -
PBT 23,202 21,666 14,456 -70 -248 -259 -186 -
Tax -5,742 -5,861 -3,494 0 -956 0 -1 322.60%
NP 17,460 15,805 10,962 -70 -1,204 -259 -187 -
-
NP to SH 17,460 15,805 10,962 -70 -1,204 -259 -187 -
-
Tax Rate 24.75% 27.05% 24.17% - - - - -
Total Cost 412,475 383,298 174,298 70 1,204 259 187 260.37%
-
Net Worth 142,486 130,574 120,233 17,786 6,381 7,501 7,849 62.04%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 5,587 5,603 - - - - - -
Div Payout % 32.00% 35.45% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 142,486 130,574 120,233 17,786 6,381 7,501 7,849 62.04%
NOSH 279,385 277,818 279,611 41,363 41,954 41,515 42,000 37.09%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.06% 3.96% 5.92% 0.00% 0.00% 0.00% 0.00% -
ROE 12.25% 12.10% 9.12% -0.39% -18.87% -3.45% -2.38% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 153.89 143.66 66.26 0.00 0.00 0.00 0.00 -
EPS 6.25 5.69 3.92 -0.17 -2.87 -0.62 -0.45 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.47 0.43 0.43 0.1521 0.1807 0.1869 18.19%
Adjusted Per Share Value based on latest NOSH - 41,363
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 83.48 77.49 35.97 0.00 0.00 0.00 0.00 -
EPS 3.39 3.07 2.13 -0.01 -0.23 -0.05 -0.04 -
DPS 1.08 1.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2767 0.2535 0.2334 0.0345 0.0124 0.0146 0.0152 62.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 24/03/08 24/03/08 30/03/07 -
Price 0.355 0.47 0.55 0.18 0.18 0.18 0.41 -
P/RPS 0.23 0.33 0.83 0.00 0.00 0.00 0.00 -
P/EPS 5.68 8.26 14.03 -106.36 -6.27 -28.85 -92.09 -
EY 17.60 12.10 7.13 -0.94 -15.94 -3.47 -1.09 -
DY 5.63 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.00 1.28 0.42 1.18 1.00 2.19 -17.29%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 24/05/12 26/05/11 31/05/10 24/03/08 24/03/08 31/05/07 -
Price 0.415 0.47 0.475 0.18 0.18 0.18 0.37 -
P/RPS 0.27 0.33 0.72 0.00 0.00 0.00 0.00 -
P/EPS 6.64 8.26 12.12 -106.36 -6.27 -28.85 -83.10 -
EY 15.06 12.10 8.25 -0.94 -15.94 -3.47 -1.20 -
DY 4.82 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.00 1.10 0.42 1.18 1.00 1.98 -13.82%

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