[PANSAR] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 439,277 409,430 354,601 0 0 0 0 -
PBT 25,428 25,806 22,282 0 -797 -164 -108 -
Tax -6,254 -6,673 -4,446 0 0 0 -1 328.66%
NP 19,173 19,133 17,836 0 -797 -164 -109 -
-
NP to SH 19,173 19,133 17,836 0 -797 -164 -109 -
-
Tax Rate 24.59% 25.86% 19.95% - - - - -
Total Cost 420,104 390,297 336,765 0 797 164 109 295.46%
-
Net Worth 139,883 128,674 84,530 0 7,011 7,804 7,765 61.83%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 139,883 128,674 84,530 0 7,011 7,804 7,765 61.83%
NOSH 279,766 279,727 211,327 41,333 42,112 42,413 40,999 37.68%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.36% 4.67% 5.03% 0.00% 0.00% 0.00% 0.00% -
ROE 13.71% 14.87% 21.10% 0.00% -11.37% -2.10% -1.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 157.02 146.37 167.80 0.00 0.00 0.00 0.00 -
EPS 6.85 6.84 8.44 0.00 -1.89 -0.39 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.46 0.40 0.00 0.1665 0.184 0.1894 17.54%
Adjusted Per Share Value based on latest NOSH - 41,538
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 85.25 79.46 68.82 0.00 0.00 0.00 0.00 -
EPS 3.72 3.71 3.46 0.00 -0.15 -0.03 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2715 0.2497 0.1641 0.00 0.0136 0.0151 0.0151 61.78%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 20/11/09 24/03/08 31/12/07 29/12/06 -
Price 0.38 0.47 0.50 0.18 0.18 0.41 0.39 -
P/RPS 0.24 0.32 0.30 0.00 0.00 0.00 0.00 -
P/EPS 5.54 6.87 5.92 0.00 -9.51 -106.03 -146.25 -
EY 18.04 14.55 16.88 0.00 -10.52 -0.94 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.02 1.25 0.00 1.08 2.23 2.06 -15.29%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 17/02/12 24/02/11 25/02/10 24/03/08 28/02/08 26/02/07 -
Price 0.38 0.47 0.49 0.18 0.18 0.30 0.54 -
P/RPS 0.24 0.32 0.29 0.00 0.00 0.00 0.00 -
P/EPS 5.54 6.87 5.81 0.00 -9.51 -77.59 -202.50 -
EY 18.04 14.55 17.22 0.00 -10.52 -1.29 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.02 1.23 0.00 1.08 1.63 2.85 -19.75%

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