[PANSAR] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 92,654 95,111 89,024 96,236 0 0 0 -
PBT 7,381 6,257 7,602 6,854 0 0 0 -
Tax -1,946 -1,667 -1,842 -1,652 0 0 0 -
NP 5,435 4,590 5,760 5,202 0 0 0 -
-
NP to SH 5,435 4,590 5,760 5,202 0 0 0 -
-
Tax Rate 26.36% 26.64% 24.23% 24.10% - - - -
Total Cost 87,219 90,521 83,264 91,034 0 0 0 -
-
Net Worth 126,069 123,146 120,233 104,040 0 0 17,786 268.55%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 5,603 - - - - - - -
Div Payout % 103.09% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 126,069 123,146 120,233 104,040 0 0 17,786 268.55%
NOSH 280,154 279,878 279,611 260,100 41,991 43,333 41,363 257.56%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.87% 4.83% 6.47% 5.41% 0.00% 0.00% 0.00% -
ROE 4.31% 3.73% 4.79% 5.00% 0.00% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.07 33.98 31.84 37.00 0.00 0.00 0.00 -
EPS 1.94 1.64 2.06 2.00 0.00 0.00 0.00 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.43 0.40 0.00 0.00 0.43 3.07%
Adjusted Per Share Value based on latest NOSH - 260,100
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.25 18.73 17.53 18.95 0.00 0.00 0.00 -
EPS 1.07 0.90 1.13 1.02 0.00 0.00 0.00 -
DPS 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2483 0.2425 0.2368 0.2049 0.00 0.00 0.035 268.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.415 0.46 0.55 0.50 0.18 0.18 0.18 -
P/RPS 1.25 1.35 1.73 1.35 0.00 0.00 0.00 -
P/EPS 21.39 28.05 26.70 25.00 0.00 0.00 0.00 -
EY 4.67 3.57 3.75 4.00 0.00 0.00 0.00 -
DY 4.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 1.28 1.25 0.00 0.00 0.42 68.58%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 25/08/11 26/05/11 24/02/11 29/11/10 30/08/10 31/05/10 -
Price 0.47 0.425 0.475 0.49 0.50 0.18 0.18 -
P/RPS 1.42 1.25 1.49 1.32 0.00 0.00 0.00 -
P/EPS 24.23 25.91 23.06 24.50 0.00 0.00 0.00 -
EY 4.13 3.86 4.34 4.08 0.00 0.00 0.00 -
DY 4.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.97 1.10 1.23 0.00 0.00 0.42 82.92%

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