[PANSAR] QoQ Annualized Quarter 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- 32.41%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 429,935 439,277 432,956 434,312 399,104 409,430 375,532 9.42%
PBT 23,200 25,428 28,322 28,008 21,666 25,806 27,276 -10.21%
Tax -5,742 -6,254 -7,300 -7,080 -5,861 -6,673 -7,226 -14.19%
NP 17,458 19,173 21,022 20,928 15,805 19,133 20,050 -8.80%
-
NP to SH 17,458 19,173 21,022 20,928 15,805 19,133 20,050 -8.80%
-
Tax Rate 24.75% 24.59% 25.78% 25.28% 27.05% 25.86% 26.49% -
Total Cost 412,477 420,104 411,934 413,384 383,299 390,297 355,482 10.41%
-
Net Worth 142,873 139,883 137,343 137,095 131,616 128,674 126,012 8.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 11,211 - - - 11,201 -
Div Payout % - - 53.33% - - - 55.87% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 142,873 139,883 137,343 137,095 131,616 128,674 126,012 8.72%
NOSH 280,143 279,766 280,293 279,786 280,035 279,727 280,027 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.06% 4.36% 4.86% 4.82% 3.96% 4.67% 5.34% -
ROE 12.22% 13.71% 15.31% 15.27% 12.01% 14.87% 15.91% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 153.47 157.02 154.47 155.23 142.52 146.37 134.11 9.39%
EPS 6.24 6.85 7.50 7.48 5.64 6.84 7.16 -8.75%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.51 0.50 0.49 0.49 0.47 0.46 0.45 8.69%
Adjusted Per Share Value based on latest NOSH - 279,786
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 85.15 87.00 85.74 86.01 79.04 81.09 74.37 9.43%
EPS 3.46 3.80 4.16 4.14 3.13 3.79 3.97 -8.75%
DPS 0.00 0.00 2.22 0.00 0.00 0.00 2.22 -
NAPS 0.283 0.277 0.272 0.2715 0.2607 0.2548 0.2496 8.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.355 0.38 0.43 0.40 0.47 0.47 0.415 -
P/RPS 0.23 0.24 0.28 0.26 0.33 0.32 0.31 -18.02%
P/EPS 5.70 5.54 5.73 5.35 8.33 6.87 5.80 -1.15%
EY 17.55 18.04 17.44 18.70 12.01 14.55 17.25 1.15%
DY 0.00 0.00 9.30 0.00 0.00 0.00 9.64 -
P/NAPS 0.70 0.76 0.88 0.82 1.00 1.02 0.92 -16.64%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 22/02/13 26/11/12 28/08/12 24/05/12 17/02/12 18/11/11 -
Price 0.415 0.38 0.38 0.41 0.47 0.47 0.47 -
P/RPS 0.27 0.24 0.25 0.26 0.33 0.32 0.35 -15.87%
P/EPS 6.66 5.54 5.07 5.48 8.33 6.87 6.56 1.01%
EY 15.02 18.04 19.74 18.24 12.01 14.55 15.23 -0.92%
DY 0.00 0.00 10.53 0.00 0.00 0.00 8.51 -
P/NAPS 0.81 0.76 0.78 0.84 1.00 1.02 1.04 -15.33%

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