[PANSAR] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 4.89%
YoY- -0.37%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 411,670 423,748 425,790 439,432 434,386 425,548 429,935 -2.85%
PBT 19,633 19,611 19,123 21,239 19,925 21,231 23,202 -10.52%
Tax -5,349 -5,186 -4,929 -5,461 -4,883 -5,250 -5,742 -4.61%
NP 14,284 14,425 14,194 15,778 15,042 15,981 17,460 -12.51%
-
NP to SH 14,284 14,425 14,194 15,778 15,042 15,981 17,460 -12.51%
-
Tax Rate 27.24% 26.44% 25.78% 25.71% 24.51% 24.73% 24.75% -
Total Cost 397,386 409,323 411,596 423,654 419,344 409,567 412,475 -2.45%
-
Net Worth 154,000 157,115 155,047 150,741 148,434 148,439 142,486 5.31%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,300 5,601 5,601 5,601 5,601 5,587 5,587 8.32%
Div Payout % 44.11% 38.83% 39.46% 35.50% 37.24% 34.96% 32.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 154,000 157,115 155,047 150,741 148,434 148,439 142,486 5.31%
NOSH 280,000 280,563 281,904 279,151 280,064 280,074 279,385 0.14%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.47% 3.40% 3.33% 3.59% 3.46% 3.76% 4.06% -
ROE 9.28% 9.18% 9.15% 10.47% 10.13% 10.77% 12.25% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 147.03 151.03 151.04 157.42 155.10 151.94 153.89 -2.99%
EPS 5.10 5.14 5.04 5.65 5.37 5.71 6.25 -12.66%
DPS 2.25 2.00 2.00 2.00 2.00 2.00 2.00 8.16%
NAPS 0.55 0.56 0.55 0.54 0.53 0.53 0.51 5.15%
Adjusted Per Share Value based on latest NOSH - 279,151
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 81.53 83.92 84.32 87.03 86.03 84.28 85.15 -2.85%
EPS 2.83 2.86 2.81 3.12 2.98 3.16 3.46 -12.52%
DPS 1.25 1.11 1.11 1.11 1.11 1.11 1.11 8.23%
NAPS 0.305 0.3112 0.3071 0.2985 0.294 0.294 0.2822 5.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.495 0.50 0.495 0.47 0.46 0.44 0.355 -
P/RPS 0.34 0.33 0.33 0.30 0.30 0.29 0.23 29.73%
P/EPS 9.70 9.72 9.83 8.32 8.56 7.71 5.68 42.82%
EY 10.31 10.28 10.17 12.03 11.68 12.97 17.60 -29.96%
DY 4.55 4.00 4.04 4.26 4.35 4.55 5.63 -13.22%
P/NAPS 0.90 0.89 0.90 0.87 0.87 0.83 0.70 18.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 21/05/14 27/02/14 21/11/13 27/08/13 23/05/13 -
Price 0.475 0.525 0.49 0.49 0.51 0.45 0.415 -
P/RPS 0.32 0.35 0.32 0.31 0.33 0.30 0.27 11.98%
P/EPS 9.31 10.21 9.73 8.67 9.50 7.89 6.64 25.24%
EY 10.74 9.79 10.28 11.53 10.53 12.68 15.06 -20.16%
DY 4.74 3.81 4.08 4.08 3.92 4.44 4.82 -1.10%
P/NAPS 0.86 0.94 0.89 0.91 0.96 0.85 0.81 4.07%

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