[PANSAR] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -8.95%
YoY- 10.46%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 451,940 441,858 416,764 429,935 439,277 432,956 434,312 2.68%
PBT 22,814 21,774 20,124 23,200 25,428 28,322 28,008 -12.74%
Tax -5,881 -5,584 -5,112 -5,742 -6,254 -7,300 -7,080 -11.60%
NP 16,933 16,190 15,012 17,458 19,173 21,022 20,928 -13.13%
-
NP to SH 16,933 16,190 15,012 17,458 19,173 21,022 20,928 -13.13%
-
Tax Rate 25.78% 25.65% 25.40% 24.75% 24.59% 25.78% 25.28% -
Total Cost 435,006 425,668 401,752 412,477 420,104 411,934 413,384 3.44%
-
Net Worth 151,057 148,455 148,439 142,873 139,883 137,343 137,095 6.66%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 11,204 - - - 11,211 - -
Div Payout % - 69.20% - - - 53.33% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 151,057 148,455 148,439 142,873 139,883 137,343 137,095 6.66%
NOSH 279,735 280,103 280,074 280,143 279,766 280,293 279,786 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.75% 3.66% 3.60% 4.06% 4.36% 4.86% 4.82% -
ROE 11.21% 10.91% 10.11% 12.22% 13.71% 15.31% 15.27% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 161.56 157.75 148.80 153.47 157.02 154.47 155.23 2.69%
EPS 6.05 5.78 5.36 6.24 6.85 7.50 7.48 -13.15%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.54 0.53 0.53 0.51 0.50 0.49 0.49 6.67%
Adjusted Per Share Value based on latest NOSH - 279,385
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 87.71 85.75 80.88 83.44 85.25 84.03 84.29 2.67%
EPS 3.29 3.14 2.91 3.39 3.72 4.08 4.06 -13.04%
DPS 0.00 2.17 0.00 0.00 0.00 2.18 0.00 -
NAPS 0.2932 0.2881 0.2881 0.2773 0.2715 0.2665 0.2661 6.66%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.47 0.46 0.44 0.355 0.38 0.43 0.40 -
P/RPS 0.29 0.29 0.30 0.23 0.24 0.28 0.26 7.53%
P/EPS 7.76 7.96 8.21 5.70 5.54 5.73 5.35 28.04%
EY 12.88 12.57 12.18 17.55 18.04 17.44 18.70 -21.95%
DY 0.00 8.70 0.00 0.00 0.00 9.30 0.00 -
P/NAPS 0.87 0.87 0.83 0.70 0.76 0.88 0.82 4.01%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 27/08/13 23/05/13 22/02/13 26/11/12 28/08/12 -
Price 0.49 0.51 0.45 0.415 0.38 0.38 0.41 -
P/RPS 0.30 0.32 0.30 0.27 0.24 0.25 0.26 9.98%
P/EPS 8.09 8.82 8.40 6.66 5.54 5.07 5.48 29.55%
EY 12.35 11.33 11.91 15.02 18.04 19.74 18.24 -22.83%
DY 0.00 7.84 0.00 0.00 0.00 10.53 0.00 -
P/NAPS 0.91 0.96 0.85 0.81 0.76 0.78 0.84 5.46%

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