[PANSAR] QoQ Cumulative 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- 36.81%
YoY- 0.21%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 220,929 104,191 429,935 329,458 216,478 108,578 399,104 -32.55%
PBT 10,887 5,031 23,200 19,071 14,161 7,002 21,666 -36.76%
Tax -2,792 -1,278 -5,742 -4,691 -3,650 -1,770 -5,861 -38.97%
NP 8,095 3,753 17,458 14,380 10,511 5,232 15,805 -35.95%
-
NP to SH 8,095 3,753 17,458 14,380 10,511 5,232 15,805 -35.95%
-
Tax Rate 25.65% 25.40% 24.75% 24.60% 25.78% 25.28% 27.05% -
Total Cost 212,834 100,438 412,477 315,078 205,967 103,346 383,299 -32.41%
-
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 5,602 - - - 5,605 - - -
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 5.45% 2.53% 12.22% 10.28% 7.65% 3.82% 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 78.87 37.20 153.47 117.76 77.23 38.81 142.52 -32.57%
EPS 2.89 1.34 6.24 5.14 3.75 1.87 5.64 -35.93%
DPS 2.00 0.00 0.00 0.00 2.00 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 43.75 20.63 85.15 65.25 42.87 21.50 79.04 -32.56%
EPS 1.60 0.74 3.46 2.85 2.08 1.04 3.13 -36.04%
DPS 1.11 0.00 0.00 0.00 1.11 0.00 0.00 -
NAPS 0.294 0.294 0.283 0.277 0.272 0.2715 0.2607 8.33%
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 0.58 1.18 0.23 0.32 0.56 1.03 0.33 45.58%
P/EPS 15.92 32.84 5.70 7.39 11.47 21.39 8.33 53.94%
EY 6.28 3.05 17.55 13.53 8.72 4.68 12.01 -35.06%
DY 4.35 0.00 0.00 0.00 4.65 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 0.65 1.21 0.27 0.32 0.49 1.06 0.33 57.06%
P/EPS 17.65 33.58 6.66 7.39 10.13 21.93 8.33 64.89%
EY 5.67 2.98 15.02 13.53 9.87 4.56 12.01 -39.34%
DY 3.92 0.00 0.00 0.00 5.26 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