[PANSAR] QoQ 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- -20.42%
YoY- -16.86%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 107,900 108,578 92,031 119,307 92,654 95,111 89,024 13.63%
PBT 7,160 7,002 2,311 5,717 7,381 6,257 7,602 -3.90%
Tax -1,880 -1,770 -856 -1,392 -1,946 -1,667 -1,842 1.36%
NP 5,280 5,232 1,455 4,325 5,435 4,590 5,760 -5.62%
-
NP to SH 5,280 5,232 1,455 4,325 5,435 4,590 5,760 -5.62%
-
Tax Rate 26.26% 25.28% 37.04% 24.35% 26.36% 26.64% 24.23% -
Total Cost 102,620 103,346 90,576 114,982 87,219 90,521 83,264 14.90%
-
Net Worth 136,888 137,095 130,574 129,188 126,069 123,146 120,233 9.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,587 - - - 5,603 - - -
Div Payout % 105.82% - - - 103.09% - - -
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 136,888 137,095 130,574 129,188 126,069 123,146 120,233 9.00%
NOSH 279,365 279,786 277,818 280,844 280,154 279,878 279,611 -0.05%
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 4.89% 4.82% 1.58% 3.63% 5.87% 4.83% 6.47% -
ROE 3.86% 3.82% 1.11% 3.35% 4.31% 3.73% 4.79% -
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 38.62 38.81 33.13 42.48 33.07 33.98 31.84 13.69%
EPS 1.89 1.87 0.52 1.54 1.94 1.64 2.06 -5.56%
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 21.10 21.23 17.99 23.33 18.12 18.60 17.41 13.63%
EPS 1.03 1.02 0.28 0.85 1.06 0.90 1.13 -5.97%
DPS 1.09 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 0.2677 0.2681 0.2553 0.2526 0.2465 0.2408 0.2351 9.01%
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 1.11 1.03 1.42 1.11 1.25 1.35 1.73 -25.54%
P/EPS 22.75 21.39 89.74 30.52 21.39 28.05 26.70 -10.09%
EY 4.40 4.68 1.11 3.28 4.67 3.57 3.75 11.21%
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 0.98 1.06 1.42 1.11 1.42 1.25 1.49 -24.31%
P/EPS 20.11 21.93 89.74 30.52 24.23 25.91 23.06 -8.69%
EY 4.97 4.56 1.11 3.28 4.13 3.86 4.34 9.43%
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