[PANSAR] QoQ TTM 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- 869.53%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 373,025 280,371 185,260 96,236 0 0 0 -
PBT 28,094 20,713 14,456 6,854 0 -61 -70 -
Tax -7,107 -5,161 -3,494 -1,652 0 0 0 -
NP 20,987 15,552 10,962 5,202 0 -61 -70 -
-
NP to SH 20,987 15,552 10,962 5,202 0 -61 -70 -
-
Tax Rate 25.30% 24.92% 24.17% 24.10% - - - -
Total Cost 352,038 264,819 174,298 91,034 0 61 70 29101.79%
-
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 % 26.70% - - - - - - -
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 5.63% 5.55% 5.92% 5.41% 0.00% 0.00% 0.00% -
ROE 16.65% 12.63% 9.12% 5.00% 0.00% 0.00% -0.39% -
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 133.15 100.18 66.26 37.00 0.00 0.00 0.00 -
EPS 7.49 5.56 3.92 2.00 0.00 -0.14 -0.17 -
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 73.46 55.21 36.48 18.95 0.00 0.00 0.00 -
EPS 4.13 3.06 2.16 1.02 0.00 -0.01 -0.01 -
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 0.31 0.46 0.83 1.35 0.00 0.00 0.00 -
P/EPS 5.54 8.28 14.03 25.00 0.00 -127.87 -106.36 -
EY 18.05 12.08 7.13 4.00 0.00 -0.78 -0.94 -
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 0.35 0.42 0.72 1.32 0.00 0.00 0.00 -
P/EPS 6.27 7.65 12.12 24.50 0.00 -127.87 -106.36 -
EY 15.94 13.07 8.25 4.08 0.00 -0.78 -0.94 -
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