[PANSAR] QoQ 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- -26.7%
YoY- -10.52%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 116,738 104,191 100,477 112,980 107,900 108,578 92,031 17.16%
PBT 5,854 5,031 4,129 4,911 7,160 7,002 2,311 85.71%
Tax -1,513 -1,278 -1,051 -1,041 -1,880 -1,770 -856 46.13%
NP 4,341 3,753 3,078 3,870 5,280 5,232 1,455 107.10%
-
NP to SH 4,341 3,753 3,078 3,870 5,280 5,232 1,455 107.10%
-
Tax Rate 25.85% 25.40% 25.45% 21.20% 26.26% 25.28% 37.04% -
Total Cost 112,397 100,438 97,399 109,110 102,620 103,346 90,576 15.46%
-
Net Worth 148,434 148,439 142,486 140,217 136,888 137,095 130,574 8.91%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,601 - - - 5,587 - - -
Div Payout % 129.03% - - - 105.82% - - -
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 148,434 148,439 142,486 140,217 136,888 137,095 130,574 8.91%
NOSH 280,064 280,074 279,385 280,434 279,365 279,786 277,818 0.53%
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 3.72% 3.60% 3.06% 3.43% 4.89% 4.82% 1.58% -
ROE 2.92% 2.53% 2.16% 2.76% 3.86% 3.82% 1.11% -
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 41.68 37.20 35.96 40.29 38.62 38.81 33.13 16.52%
EPS 1.55 1.34 1.10 1.38 1.89 1.87 0.52 106.98%
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 22.66 20.22 19.50 21.93 20.94 21.07 17.86 17.18%
EPS 0.84 0.73 0.60 0.75 1.02 1.02 0.28 107.86%
DPS 1.09 0.00 0.00 0.00 1.08 0.00 0.00 -
NAPS 0.2881 0.2881 0.2765 0.2721 0.2657 0.2661 0.2534 8.92%
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 1.10 1.18 0.99 0.94 1.11 1.03 1.42 -15.63%
P/EPS 29.68 32.84 32.22 27.54 22.75 21.39 89.74 -52.14%
EY 3.37 3.05 3.10 3.63 4.40 4.68 1.11 109.52%
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 1.22 1.21 1.15 0.94 0.98 1.06 1.42 -9.61%
P/EPS 32.90 33.58 37.67 27.54 20.11 21.93 89.74 -48.74%
EY 3.04 2.98 2.65 3.63 4.97 4.56 1.11 95.62%
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