[PANSAR] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 9.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 434,312 399,104 409,430 375,532 380,444 354,975 354,601 14.48%
PBT 28,008 21,666 25,806 27,276 25,028 24,314 22,282 16.48%
Tax -7,080 -5,861 -6,673 -7,226 -6,668 -5,177 -4,446 36.40%
NP 20,928 15,805 19,133 20,050 18,360 19,137 17,836 11.25%
-
NP to SH 20,928 15,805 19,133 20,050 18,360 19,137 17,836 11.25%
-
Tax Rate 25.28% 27.05% 25.86% 26.49% 26.64% 21.29% 19.95% -
Total Cost 413,384 383,299 390,297 355,482 362,084 335,838 336,765 14.65%
-
Net Worth 137,095 131,616 128,674 126,012 123,146 98,079 84,530 38.08%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 11,201 - - - -
Div Payout % - - - 55.87% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 137,095 131,616 128,674 126,012 123,146 98,079 84,530 38.08%
NOSH 279,786 280,035 279,727 280,027 279,878 228,092 211,327 20.59%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.82% 3.96% 4.67% 5.34% 4.83% 5.39% 5.03% -
ROE 15.27% 12.01% 14.87% 15.91% 14.91% 19.51% 21.10% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 155.23 142.52 146.37 134.11 135.93 155.63 167.80 -5.06%
EPS 7.48 5.64 6.84 7.16 6.56 8.39 8.44 -7.74%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.46 0.45 0.44 0.43 0.40 14.50%
Adjusted Per Share Value based on latest NOSH - 280,154
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 86.01 79.04 81.09 74.37 75.34 70.30 70.23 14.48%
EPS 4.14 3.13 3.79 3.97 3.64 3.79 3.53 11.22%
DPS 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
NAPS 0.2715 0.2607 0.2548 0.2496 0.2439 0.1942 0.1674 38.08%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.40 0.47 0.47 0.415 0.46 0.55 0.50 -
P/RPS 0.26 0.33 0.32 0.31 0.34 0.35 0.30 -9.10%
P/EPS 5.35 8.33 6.87 5.80 7.01 6.56 5.92 -6.53%
EY 18.70 12.01 14.55 17.25 14.26 15.25 16.88 7.07%
DY 0.00 0.00 0.00 9.64 0.00 0.00 0.00 -
P/NAPS 0.82 1.00 1.02 0.92 1.05 1.28 1.25 -24.52%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 24/05/12 17/02/12 18/11/11 25/08/11 26/05/11 24/02/11 -
Price 0.41 0.47 0.47 0.47 0.425 0.475 0.49 -
P/RPS 0.26 0.33 0.32 0.35 0.31 0.31 0.29 -7.02%
P/EPS 5.48 8.33 6.87 6.56 6.48 5.66 5.81 -3.82%
EY 18.24 12.01 14.55 15.23 15.44 17.66 17.22 3.91%
DY 0.00 0.00 0.00 8.51 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 1.02 1.04 0.97 1.10 1.23 -22.46%

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