[PANSAR] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 441,858 432,956 375,532 0 0 0 0 -
PBT 21,774 28,322 27,276 0 -140 -764 -124 -
Tax -5,584 -7,300 -7,226 0 0 0 0 -
NP 16,190 21,022 20,050 0 -140 -764 -124 -
-
NP to SH 16,190 21,022 20,050 0 -140 -764 -124 -
-
Tax Rate 25.65% 25.78% 26.49% - - - - -
Total Cost 425,668 411,934 355,482 0 140 764 124 287.91%
-
Net Worth 148,455 137,343 126,012 0 6,192 7,203 7,667 63.79%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 11,204 11,211 11,201 - - - - -
Div Payout % 69.20% 53.33% 55.87% - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 148,455 137,343 126,012 0 6,192 7,203 7,667 63.79%
NOSH 280,103 280,293 280,027 42,007 41,176 41,978 41,333 37.52%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.66% 4.86% 5.34% 0.00% 0.00% 0.00% 0.00% -
ROE 10.91% 15.31% 15.91% 0.00% -2.26% -10.61% -1.62% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 157.75 154.47 134.11 0.00 0.00 0.00 0.00 -
EPS 5.78 7.50 7.16 0.00 -0.34 -1.82 -0.30 -
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.49 0.45 0.00 0.1504 0.1716 0.1855 19.10%
Adjusted Per Share Value based on latest NOSH - 41,991
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 87.01 85.26 73.95 0.00 0.00 0.00 0.00 -
EPS 3.19 4.14 3.95 0.00 -0.03 -0.15 -0.02 -
DPS 2.21 2.21 2.21 0.00 0.00 0.00 0.00 -
NAPS 0.2923 0.2705 0.2481 0.00 0.0122 0.0142 0.0151 63.78%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 24/03/08 24/03/08 28/09/07 -
Price 0.46 0.43 0.415 0.18 0.18 0.18 0.38 -
P/RPS 0.29 0.28 0.31 0.00 0.00 0.00 0.00 -
P/EPS 7.96 5.73 5.80 0.00 -52.94 -9.89 -126.67 -
EY 12.57 17.44 17.25 0.00 -1.89 -10.11 -0.79 -
DY 8.70 9.30 9.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.92 0.00 1.20 1.05 2.05 -13.30%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 26/11/12 18/11/11 29/11/10 20/11/09 24/03/08 26/11/07 -
Price 0.51 0.38 0.47 0.50 0.18 0.18 0.41 -
P/RPS 0.32 0.25 0.35 0.00 0.00 0.00 0.00 -
P/EPS 8.82 5.07 6.56 0.00 -52.94 -9.89 -136.67 -
EY 11.33 19.74 15.23 0.00 -1.89 -10.11 -0.73 -
DY 7.84 10.53 8.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.78 1.04 0.00 1.20 1.05 2.21 -12.96%

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