[PANSAR] YoY TTM 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?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 434,386 427,816 373,025 0 0 0 0 -
PBT 19,925 22,190 28,094 0 64 -579 -203 -
Tax -4,883 -5,898 -7,107 0 -956 0 0 -
NP 15,042 16,292 20,987 0 -892 -579 -203 -
-
NP to SH 15,042 16,292 20,987 0 -892 -579 -203 -
-
Tax Rate 24.51% 26.58% 25.30% - 1,493.75% - - -
Total Cost 419,344 411,524 352,038 0 892 579 203 256.45%
-
Net Worth 148,434 136,888 126,069 0 6,116 7,192 7,925 62.89%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 5,601 5,587 5,603 - - - - -
Div Payout % 37.24% 34.29% 26.70% - - - - -
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 148,434 136,888 126,069 0 6,116 7,192 7,925 62.89%
NOSH 280,064 279,365 280,154 41,991 40,666 41,914 42,727 36.76%
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 3.46% 3.81% 5.63% 0.00% 0.00% 0.00% 0.00% -
ROE 10.13% 11.90% 16.65% 0.00% -14.58% -8.05% -2.56% -
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 155.10 153.14 133.15 0.00 0.00 0.00 0.00 -
EPS 5.37 5.83 7.49 0.00 -2.19 -1.38 -0.48 -
DPS 2.00 2.00 2.00 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 85.54 84.25 73.46 0.00 0.00 0.00 0.00 -
EPS 2.96 3.21 4.13 0.00 -0.18 -0.11 -0.04 -
DPS 1.10 1.10 1.10 0.00 0.00 0.00 0.00 -
NAPS 0.2923 0.2696 0.2483 0.00 0.012 0.0142 0.0156 62.90%
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 0.30 0.28 0.31 0.00 0.00 0.00 0.00 -
P/EPS 8.56 7.37 5.54 0.00 -8.21 -13.03 -79.98 -
EY 11.68 13.56 18.05 0.00 -12.19 -7.67 -1.25 -
DY 4.35 4.65 4.82 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 0.33 0.25 0.35 0.00 0.00 0.00 0.00 -
P/EPS 9.50 6.52 6.27 0.00 -8.21 -13.03 -86.30 -
EY 10.53 15.35 15.94 0.00 -12.19 -7.67 -1.16 -
DY 3.92 5.26 4.26 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