[PANSAR] YoY TTM 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- -21.41%
YoY- 44.18%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 449,776 425,790 429,935 399,103 185,260 0 0 -
PBT 20,929 19,123 23,202 21,666 14,456 -70 -248 -
Tax -6,045 -4,929 -5,742 -5,861 -3,494 0 -956 35.96%
NP 14,884 14,194 17,460 15,805 10,962 -70 -1,204 -
-
NP to SH 14,884 14,194 17,460 15,805 10,962 -70 -1,204 -
-
Tax Rate 28.88% 25.78% 24.75% 27.05% 24.17% - - -
Total Cost 434,892 411,596 412,475 383,298 174,298 70 1,204 166.74%
-
Net Worth 162,215 155,047 142,486 130,574 120,233 17,786 6,381 71.43%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 6,300 5,601 5,587 5,603 - - - -
Div Payout % 42.33% 39.46% 32.00% 35.45% - - - -
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 162,215 155,047 142,486 130,574 120,233 17,786 6,381 71.43%
NOSH 279,681 281,904 279,385 277,818 279,611 41,363 41,954 37.16%
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% 5.92% 0.00% 0.00% -
ROE 9.18% 9.15% 12.25% 12.10% 9.12% -0.39% -18.87% -
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 160.82 151.04 153.89 143.66 66.26 0.00 0.00 -
EPS 5.32 5.04 6.25 5.69 3.92 -0.17 -2.87 -
DPS 2.25 2.00 2.00 2.00 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 36.69 0.00 0.00 -
EPS 2.95 2.81 3.46 3.13 2.17 -0.01 -0.24 -
DPS 1.25 1.11 1.11 1.11 0.00 0.00 0.00 -
NAPS 0.3213 0.3071 0.2822 0.2586 0.2381 0.0352 0.0126 71.52%
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 0.83 0.00 0.00 -
P/EPS 8.17 9.83 5.68 8.26 14.03 -106.36 -6.27 -
EY 12.23 10.17 17.60 12.10 7.13 -0.94 -15.94 -
DY 5.17 4.04 5.63 4.26 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 0.72 0.00 0.00 -
P/EPS 8.46 9.73 6.64 8.26 12.12 -106.36 -6.27 -
EY 11.83 10.28 15.06 12.10 8.25 -0.94 -15.94 -
DY 5.00 4.08 4.82 4.26 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