[PANSAR] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 10.25%
YoY- 10.47%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 439,432 434,386 425,548 429,935 421,489 427,816 412,570 4.28%
PBT 21,239 19,925 21,231 23,202 21,384 22,190 22,411 -3.50%
Tax -5,461 -4,883 -5,250 -5,742 -5,547 -5,898 -5,964 -5.68%
NP 15,778 15,042 15,981 17,460 15,837 16,292 16,447 -2.72%
-
NP to SH 15,778 15,042 15,981 17,460 15,837 16,292 16,447 -2.72%
-
Tax Rate 25.71% 24.51% 24.73% 24.75% 25.94% 26.58% 26.61% -
Total Cost 423,654 419,344 409,567 412,475 405,652 411,524 396,123 4.56%
-
Net Worth 150,741 148,434 148,439 142,486 140,217 136,888 137,095 6.51%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,601 5,601 5,587 5,587 5,587 5,587 5,603 -0.02%
Div Payout % 35.50% 37.24% 34.96% 32.00% 35.28% 34.29% 34.07% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 150,741 148,434 148,439 142,486 140,217 136,888 137,095 6.51%
NOSH 279,151 280,064 280,074 279,385 280,434 279,365 279,786 -0.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.59% 3.46% 3.76% 4.06% 3.76% 3.81% 3.99% -
ROE 10.47% 10.13% 10.77% 12.25% 11.29% 11.90% 12.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 157.42 155.10 151.94 153.89 150.30 153.14 147.46 4.44%
EPS 5.65 5.37 5.71 6.25 5.65 5.83 5.88 -2.61%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.54 0.53 0.53 0.51 0.50 0.49 0.49 6.67%
Adjusted Per Share Value based on latest NOSH - 279,385
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 87.03 86.03 84.28 85.15 83.47 84.73 81.71 4.28%
EPS 3.12 2.98 3.16 3.46 3.14 3.23 3.26 -2.87%
DPS 1.11 1.11 1.11 1.11 1.11 1.11 1.11 0.00%
NAPS 0.2985 0.294 0.294 0.2822 0.2777 0.2711 0.2715 6.50%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.47 0.46 0.44 0.355 0.38 0.43 0.40 -
P/RPS 0.30 0.30 0.29 0.23 0.25 0.28 0.27 7.25%
P/EPS 8.32 8.56 7.71 5.68 6.73 7.37 6.80 14.35%
EY 12.03 11.68 12.97 17.60 14.86 13.56 14.70 -12.47%
DY 4.26 4.35 4.55 5.63 5.26 4.65 5.00 -10.10%
P/NAPS 0.87 0.87 0.83 0.70 0.76 0.88 0.82 4.01%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 27/08/13 23/05/13 22/02/13 26/11/12 28/08/12 -
Price 0.49 0.51 0.45 0.415 0.38 0.38 0.41 -
P/RPS 0.31 0.33 0.30 0.27 0.25 0.25 0.28 7.00%
P/EPS 8.67 9.50 7.89 6.64 6.73 6.52 6.97 15.61%
EY 11.53 10.53 12.68 15.06 14.86 15.35 14.34 -13.49%
DY 4.08 3.92 4.44 4.82 5.26 5.26 4.88 -11.22%
P/NAPS 0.91 0.96 0.85 0.81 0.76 0.78 0.84 5.46%

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