[PANSAR] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -21.41%
YoY- 44.18%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 421,489 427,816 412,570 399,103 396,096 373,025 280,371 31.06%
PBT 21,384 22,190 22,411 21,666 26,957 28,094 20,713 2.13%
Tax -5,547 -5,898 -5,964 -5,861 -6,847 -7,107 -5,161 4.90%
NP 15,837 16,292 16,447 15,805 20,110 20,987 15,552 1.21%
-
NP to SH 15,837 16,292 16,447 15,805 20,110 20,987 15,552 1.21%
-
Tax Rate 25.94% 26.58% 26.61% 27.05% 25.40% 25.30% 24.92% -
Total Cost 405,652 411,524 396,123 383,298 375,986 352,038 264,819 32.71%
-
Net Worth 140,217 136,888 137,095 130,574 129,188 126,069 123,146 8.99%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,587 5,587 5,603 5,603 5,603 5,603 - -
Div Payout % 35.28% 34.29% 34.07% 35.45% 27.86% 26.70% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 140,217 136,888 137,095 130,574 129,188 126,069 123,146 8.99%
NOSH 280,434 279,365 279,786 277,818 280,844 280,154 279,878 0.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.76% 3.81% 3.99% 3.96% 5.08% 5.63% 5.55% -
ROE 11.29% 11.90% 12.00% 12.10% 15.57% 16.65% 12.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 150.30 153.14 147.46 143.66 141.04 133.15 100.18 30.89%
EPS 5.65 5.83 5.88 5.69 7.16 7.49 5.56 1.07%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 0.50 0.49 0.49 0.47 0.46 0.45 0.44 8.85%
Adjusted Per Share Value based on latest NOSH - 277,818
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 83.47 84.73 81.71 79.04 78.44 73.88 55.53 31.05%
EPS 3.14 3.23 3.26 3.13 3.98 4.16 3.08 1.28%
DPS 1.11 1.11 1.11 1.11 1.11 1.11 0.00 -
NAPS 0.2777 0.2711 0.2715 0.2586 0.2558 0.2497 0.2439 8.99%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.43 0.40 0.47 0.47 0.415 0.46 -
P/RPS 0.25 0.28 0.27 0.33 0.33 0.31 0.46 -33.27%
P/EPS 6.73 7.37 6.80 8.26 6.56 5.54 8.28 -12.85%
EY 14.86 13.56 14.70 12.10 15.24 18.05 12.08 14.73%
DY 5.26 4.65 5.00 4.26 4.26 4.82 0.00 -
P/NAPS 0.76 0.88 0.82 1.00 1.02 0.92 1.05 -19.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 26/11/12 28/08/12 24/05/12 17/02/12 18/11/11 25/08/11 -
Price 0.38 0.38 0.41 0.47 0.47 0.47 0.425 -
P/RPS 0.25 0.25 0.28 0.33 0.33 0.35 0.42 -29.12%
P/EPS 6.73 6.52 6.97 8.26 6.56 6.27 7.65 -8.15%
EY 14.86 15.35 14.34 12.10 15.24 15.94 13.07 8.89%
DY 5.26 5.26 4.88 4.26 4.26 4.26 0.00 -
P/NAPS 0.76 0.78 0.84 1.00 1.02 1.04 0.97 -14.94%

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