[PANSAR] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -17.4%
YoY- -17.41%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 439,277 432,956 434,312 399,104 409,430 375,532 380,444 10.01%
PBT 25,428 28,322 28,008 21,666 25,806 27,276 25,028 1.05%
Tax -6,254 -7,300 -7,080 -5,861 -6,673 -7,226 -6,668 -4.16%
NP 19,173 21,022 20,928 15,805 19,133 20,050 18,360 2.91%
-
NP to SH 19,173 21,022 20,928 15,805 19,133 20,050 18,360 2.91%
-
Tax Rate 24.59% 25.78% 25.28% 27.05% 25.86% 26.49% 26.64% -
Total Cost 420,104 411,934 413,384 383,299 390,297 355,482 362,084 10.36%
-
Net Worth 139,883 137,343 137,095 131,616 128,674 126,012 123,146 8.82%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 11,211 - - - 11,201 - -
Div Payout % - 53.33% - - - 55.87% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 139,883 137,343 137,095 131,616 128,674 126,012 123,146 8.82%
NOSH 279,766 280,293 279,786 280,035 279,727 280,027 279,878 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.36% 4.86% 4.82% 3.96% 4.67% 5.34% 4.83% -
ROE 13.71% 15.31% 15.27% 12.01% 14.87% 15.91% 14.91% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.02 154.47 155.23 142.52 146.37 134.11 135.93 10.04%
EPS 6.85 7.50 7.48 5.64 6.84 7.16 6.56 2.91%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.50 0.49 0.49 0.47 0.46 0.45 0.44 8.85%
Adjusted Per Share Value based on latest NOSH - 277,818
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 85.25 84.03 84.29 77.46 79.46 72.88 73.83 10.01%
EPS 3.72 4.08 4.06 3.07 3.71 3.89 3.56 2.96%
DPS 0.00 2.18 0.00 0.00 0.00 2.17 0.00 -
NAPS 0.2715 0.2665 0.2661 0.2554 0.2497 0.2446 0.239 8.82%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.43 0.40 0.47 0.47 0.415 0.46 -
P/RPS 0.24 0.28 0.26 0.33 0.32 0.31 0.34 -20.63%
P/EPS 5.54 5.73 5.35 8.33 6.87 5.80 7.01 -14.45%
EY 18.04 17.44 18.70 12.01 14.55 17.25 14.26 16.88%
DY 0.00 9.30 0.00 0.00 0.00 9.64 0.00 -
P/NAPS 0.76 0.88 0.82 1.00 1.02 0.92 1.05 -19.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 26/11/12 28/08/12 24/05/12 17/02/12 18/11/11 25/08/11 -
Price 0.38 0.38 0.41 0.47 0.47 0.47 0.425 -
P/RPS 0.24 0.25 0.26 0.33 0.32 0.35 0.31 -15.62%
P/EPS 5.54 5.07 5.48 8.33 6.87 6.56 6.48 -9.87%
EY 18.04 19.74 18.24 12.01 14.55 15.23 15.44 10.88%
DY 0.00 10.53 0.00 0.00 0.00 8.51 0.00 -
P/NAPS 0.76 0.78 0.84 1.00 1.02 1.04 0.97 -14.94%

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