[PANSAR] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -4.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 399,104 409,430 375,532 380,444 354,975 354,601 0 -
PBT 21,666 25,806 27,276 25,028 24,314 22,282 0 -
Tax -5,861 -6,673 -7,226 -6,668 -5,177 -4,446 0 -
NP 15,805 19,133 20,050 18,360 19,137 17,836 0 -
-
NP to SH 15,805 19,133 20,050 18,360 19,137 17,836 0 -
-
Tax Rate 27.05% 25.86% 26.49% 26.64% 21.29% 19.95% - -
Total Cost 383,299 390,297 355,482 362,084 335,838 336,765 0 -
-
Net Worth 131,616 128,674 126,012 123,146 98,079 84,530 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 11,201 - - - - -
Div Payout % - - 55.87% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 131,616 128,674 126,012 123,146 98,079 84,530 0 -
NOSH 280,035 279,727 280,027 279,878 228,092 211,327 42,007 253.80%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.96% 4.67% 5.34% 4.83% 5.39% 5.03% 0.00% -
ROE 12.01% 14.87% 15.91% 14.91% 19.51% 21.10% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 142.52 146.37 134.11 135.93 155.63 167.80 0.00 -
EPS 5.64 6.84 7.16 6.56 8.39 8.44 0.00 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.45 0.44 0.43 0.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 279,878
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 77.46 79.46 72.88 73.83 68.89 68.82 0.00 -
EPS 3.07 3.71 3.89 3.56 3.71 3.46 0.00 -
DPS 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
NAPS 0.2554 0.2497 0.2446 0.239 0.1903 0.1641 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.47 0.47 0.415 0.46 0.55 0.50 0.18 -
P/RPS 0.33 0.32 0.31 0.34 0.35 0.30 0.00 -
P/EPS 8.33 6.87 5.80 7.01 6.56 5.92 0.00 -
EY 12.01 14.55 17.25 14.26 15.25 16.88 0.00 -
DY 0.00 0.00 9.64 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 0.92 1.05 1.28 1.25 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 17/02/12 18/11/11 25/08/11 26/05/11 24/02/11 29/11/10 -
Price 0.47 0.47 0.47 0.425 0.475 0.49 0.50 -
P/RPS 0.33 0.32 0.35 0.31 0.31 0.29 0.00 -
P/EPS 8.33 6.87 6.56 6.48 5.66 5.81 0.00 -
EY 12.01 14.55 15.23 15.44 17.66 17.22 0.00 -
DY 0.00 0.00 8.51 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 1.04 0.97 1.10 1.23 0.00 -

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