[PANSAR] YoY Annualized Quarter 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- -17.4%
YoY- -17.41%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 449,776 425,790 429,935 399,104 354,975 275,234 0 -
PBT 20,928 19,125 23,200 21,666 24,314 9,853 -248 -
Tax -6,043 -4,930 -5,742 -5,861 -5,177 -2,523 -956 35.95%
NP 14,885 14,195 17,458 15,805 19,137 7,330 -1,204 -
-
NP to SH 14,885 14,195 17,458 15,805 19,137 7,330 -1,204 -
-
Tax Rate 28.88% 25.78% 24.75% 27.05% 21.29% 25.61% - -
Total Cost 434,891 411,595 412,477 383,299 335,838 267,904 1,204 166.74%
-
Net Worth 162,410 154,000 142,873 131,616 98,079 18,127 6,443 71.19%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 162,410 154,000 142,873 131,616 98,079 18,127 6,443 71.19%
NOSH 280,018 279,999 280,143 280,035 228,092 42,156 42,363 36.97%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.31% 3.33% 4.06% 3.96% 5.39% 2.66% 0.00% -
ROE 9.17% 9.22% 12.22% 12.01% 19.51% 40.44% -18.69% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 160.62 152.07 153.47 142.52 155.63 652.88 0.00 -
EPS 5.32 5.07 6.24 5.64 8.39 3.92 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.51 0.47 0.43 0.43 0.1521 24.97%
Adjusted Per Share Value based on latest NOSH - 277,818
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 89.08 84.32 85.15 79.04 70.30 54.51 0.00 -
EPS 2.95 2.81 3.46 3.13 3.79 1.45 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3216 0.305 0.283 0.2607 0.1942 0.0359 0.0128 71.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 24/03/08 -
Price 0.435 0.495 0.355 0.47 0.55 0.18 0.18 -
P/RPS 0.27 0.33 0.23 0.33 0.35 0.03 0.00 -
P/EPS 8.18 9.76 5.70 8.33 6.56 1.04 -6.33 -
EY 12.22 10.24 17.55 12.01 15.25 96.60 -15.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 0.70 1.00 1.28 0.42 1.18 -7.27%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 21/05/14 23/05/13 24/05/12 26/05/11 31/05/10 24/03/08 -
Price 0.45 0.49 0.415 0.47 0.475 0.18 0.18 -
P/RPS 0.28 0.32 0.27 0.33 0.31 0.03 0.00 -
P/EPS 8.47 9.67 6.66 8.33 5.66 1.04 -6.33 -
EY 11.81 10.35 15.02 12.01 17.66 96.60 -15.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 0.81 1.00 1.10 0.42 1.18 -6.66%

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