[PANSAR] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -8.79%
YoY- 0.21%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 441,858 416,764 429,935 439,277 432,956 434,312 399,104 7.01%
PBT 21,774 20,124 23,200 25,428 28,322 28,008 21,666 0.33%
Tax -5,584 -5,112 -5,742 -6,254 -7,300 -7,080 -5,861 -3.17%
NP 16,190 15,012 17,458 19,173 21,022 20,928 15,805 1.61%
-
NP to SH 16,190 15,012 17,458 19,173 21,022 20,928 15,805 1.61%
-
Tax Rate 25.65% 25.40% 24.75% 24.59% 25.78% 25.28% 27.05% -
Total Cost 425,668 401,752 412,477 420,104 411,934 413,384 383,299 7.23%
-
Net Worth 148,455 148,439 142,873 139,883 137,343 137,095 131,616 8.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,204 - - - 11,211 - - -
Div Payout % 69.20% - - - 53.33% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 148,455 148,439 142,873 139,883 137,343 137,095 131,616 8.34%
NOSH 280,103 280,074 280,143 279,766 280,293 279,786 280,035 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.66% 3.60% 4.06% 4.36% 4.86% 4.82% 3.96% -
ROE 10.91% 10.11% 12.22% 13.71% 15.31% 15.27% 12.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 157.75 148.80 153.47 157.02 154.47 155.23 142.52 6.99%
EPS 5.78 5.36 6.24 6.85 7.50 7.48 5.64 1.64%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.53 0.53 0.51 0.50 0.49 0.49 0.47 8.33%
Adjusted Per Share Value based on latest NOSH - 280,434
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 85.75 80.88 83.44 85.25 84.03 84.29 77.46 7.00%
EPS 3.14 2.91 3.39 3.72 4.08 4.06 3.07 1.51%
DPS 2.17 0.00 0.00 0.00 2.18 0.00 0.00 -
NAPS 0.2881 0.2881 0.2773 0.2715 0.2665 0.2661 0.2554 8.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.46 0.44 0.355 0.38 0.43 0.40 0.47 -
P/RPS 0.29 0.30 0.23 0.24 0.28 0.26 0.33 -8.24%
P/EPS 7.96 8.21 5.70 5.54 5.73 5.35 8.33 -2.98%
EY 12.57 12.18 17.55 18.04 17.44 18.70 12.01 3.08%
DY 8.70 0.00 0.00 0.00 9.30 0.00 0.00 -
P/NAPS 0.87 0.83 0.70 0.76 0.88 0.82 1.00 -8.85%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 27/08/13 23/05/13 22/02/13 26/11/12 28/08/12 24/05/12 -
Price 0.51 0.45 0.415 0.38 0.38 0.41 0.47 -
P/RPS 0.32 0.30 0.27 0.24 0.25 0.26 0.33 -2.02%
P/EPS 8.82 8.40 6.66 5.54 5.07 5.48 8.33 3.88%
EY 11.33 11.91 15.02 18.04 19.74 18.24 12.01 -3.80%
DY 7.84 0.00 0.00 0.00 10.53 0.00 0.00 -
P/NAPS 0.96 0.85 0.81 0.76 0.78 0.84 1.00 -2.68%

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