[PANSAR] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
17-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 43.14%
YoY- 7.27%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 216,478 108,578 399,104 307,073 187,766 95,111 354,975 -28.02%
PBT 14,161 7,002 21,666 19,355 13,638 6,257 24,314 -30.18%
Tax -3,650 -1,770 -5,861 -5,005 -3,613 -1,667 -5,177 -20.73%
NP 10,511 5,232 15,805 14,350 10,025 4,590 19,137 -32.85%
-
NP to SH 10,511 5,232 15,805 14,350 10,025 4,590 19,137 -32.85%
-
Tax Rate 25.78% 25.28% 27.05% 25.86% 26.49% 26.64% 21.29% -
Total Cost 205,967 103,346 383,299 292,723 177,741 90,521 335,838 -27.75%
-
Net Worth 137,343 137,095 131,616 128,674 126,012 123,146 98,079 25.08%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,605 - - - 5,600 - - -
Div Payout % 53.33% - - - 55.87% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 137,343 137,095 131,616 128,674 126,012 123,146 98,079 25.08%
NOSH 280,293 279,786 280,035 279,727 280,027 279,878 228,092 14.68%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.86% 4.82% 3.96% 4.67% 5.34% 4.83% 5.39% -
ROE 7.65% 3.82% 12.01% 11.15% 7.96% 3.73% 19.51% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 77.23 38.81 142.52 109.78 67.05 33.98 155.63 -37.24%
EPS 3.75 1.87 5.64 5.13 3.58 1.64 8.39 -41.45%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.49 0.49 0.47 0.46 0.45 0.44 0.43 9.07%
Adjusted Per Share Value based on latest NOSH - 280,844
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 42.01 21.07 77.46 59.60 36.44 18.46 68.89 -28.02%
EPS 2.04 1.02 3.07 2.78 1.95 0.89 3.71 -32.80%
DPS 1.09 0.00 0.00 0.00 1.09 0.00 0.00 -
NAPS 0.2665 0.2661 0.2554 0.2497 0.2446 0.239 0.1903 25.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.43 0.40 0.47 0.47 0.415 0.46 0.55 -
P/RPS 0.56 1.03 0.33 0.43 0.62 1.35 0.35 36.68%
P/EPS 11.47 21.39 8.33 9.16 11.59 28.05 6.56 44.98%
EY 8.72 4.68 12.01 10.91 8.63 3.57 15.25 -31.03%
DY 4.65 0.00 0.00 0.00 4.82 0.00 0.00 -
P/NAPS 0.88 0.82 1.00 1.02 0.92 1.05 1.28 -22.05%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 28/08/12 24/05/12 17/02/12 18/11/11 25/08/11 26/05/11 -
Price 0.38 0.41 0.47 0.47 0.47 0.425 0.475 -
P/RPS 0.49 1.06 0.33 0.43 0.70 1.25 0.31 35.57%
P/EPS 10.13 21.93 8.33 9.16 13.13 25.91 5.66 47.25%
EY 9.87 4.56 12.01 10.91 7.62 3.86 17.66 -32.07%
DY 5.26 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 0.78 0.84 1.00 1.02 1.04 0.97 1.10 -20.43%

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