[PANSAR] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 13.23%
YoY- -54.06%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 427,816 373,025 0 0 0 0 0 -
PBT 22,190 28,094 0 64 -579 -203 -1,061 -
Tax -5,898 -7,107 0 -956 0 0 -1 324.49%
NP 16,292 20,987 0 -892 -579 -203 -1,062 -
-
NP to SH 16,292 20,987 0 -892 -579 -203 -1,062 -
-
Tax Rate 26.58% 25.30% - 1,493.75% - - - -
Total Cost 411,524 352,038 0 892 579 203 1,062 169.76%
-
Net Worth 136,888 126,069 0 6,116 7,192 7,925 7,611 61.79%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,587 5,603 - - - - - -
Div Payout % 34.29% 26.70% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 136,888 126,069 0 6,116 7,192 7,925 7,611 61.79%
NOSH 279,365 280,154 41,991 40,666 41,914 42,727 39,999 38.21%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.81% 5.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 11.90% 16.65% 0.00% -14.58% -8.05% -2.56% -13.95% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 153.14 133.15 0.00 0.00 0.00 0.00 0.00 -
EPS 5.83 7.49 0.00 -2.19 -1.38 -0.48 -2.66 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.45 0.00 0.1504 0.1716 0.1855 0.1903 17.05%
Adjusted Per Share Value based on latest NOSH - 40,666
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 84.25 73.46 0.00 0.00 0.00 0.00 0.00 -
EPS 3.21 4.13 0.00 -0.18 -0.11 -0.04 -0.21 -
DPS 1.10 1.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2696 0.2483 0.00 0.012 0.0142 0.0156 0.015 61.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 24/03/08 24/03/08 28/09/07 29/09/06 -
Price 0.43 0.415 0.18 0.18 0.18 0.38 0.36 -
P/RPS 0.28 0.31 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.37 5.54 0.00 -8.21 -13.03 -79.98 -13.56 -
EY 13.56 18.05 0.00 -12.19 -7.67 -1.25 -7.37 -
DY 4.65 4.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.00 1.20 1.05 2.05 1.89 -11.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 18/11/11 29/11/10 20/11/09 24/03/08 26/11/07 29/11/06 -
Price 0.38 0.47 0.50 0.18 0.18 0.41 0.41 -
P/RPS 0.25 0.35 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.52 6.27 0.00 -8.21 -13.03 -86.30 -15.44 -
EY 15.35 15.94 0.00 -12.19 -7.67 -1.16 -6.48 -
DY 5.26 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.04 0.00 1.20 1.05 2.21 2.15 -15.53%

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