[PANSAR] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 10.25%
YoY- 10.47%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 360,396 449,776 425,790 429,935 399,103 185,260 0 -
PBT 10,533 20,929 19,123 23,202 21,666 14,456 -70 -
Tax -2,655 -6,045 -4,929 -5,742 -5,861 -3,494 0 -
NP 7,878 14,884 14,194 17,460 15,805 10,962 -70 -
-
NP to SH 7,878 14,884 14,194 17,460 15,805 10,962 -70 -
-
Tax Rate 25.21% 28.88% 25.78% 24.75% 27.05% 24.17% - -
Total Cost 352,518 434,892 411,596 412,475 383,298 174,298 70 313.47%
-
Net Worth 165,872 162,215 155,047 142,486 130,574 120,233 17,786 45.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 6,249 6,300 5,601 5,587 5,603 - - -
Div Payout % 79.33% 42.33% 39.46% 32.00% 35.45% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 165,872 162,215 155,047 142,486 130,574 120,233 17,786 45.03%
NOSH 281,140 279,681 281,904 279,385 277,818 279,611 41,363 37.59%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.19% 3.31% 3.33% 4.06% 3.96% 5.92% 0.00% -
ROE 4.75% 9.18% 9.15% 12.25% 12.10% 9.12% -0.39% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 128.19 160.82 151.04 153.89 143.66 66.26 0.00 -
EPS 2.80 5.32 5.04 6.25 5.69 3.92 -0.17 -
DPS 2.25 2.25 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.59 0.58 0.55 0.51 0.47 0.43 0.43 5.40%
Adjusted Per Share Value based on latest NOSH - 279,385
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 69.94 87.29 82.64 83.44 77.46 35.95 0.00 -
EPS 1.53 2.89 2.75 3.39 3.07 2.13 -0.01 -
DPS 1.21 1.22 1.09 1.08 1.09 0.00 0.00 -
NAPS 0.3219 0.3148 0.3009 0.2765 0.2534 0.2333 0.0345 45.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.43 0.435 0.495 0.355 0.47 0.55 0.18 -
P/RPS 0.34 0.27 0.33 0.23 0.33 0.83 0.00 -
P/EPS 15.35 8.17 9.83 5.68 8.26 14.03 -106.36 -
EY 6.52 12.23 10.17 17.60 12.10 7.13 -0.94 -
DY 5.23 5.17 4.04 5.63 4.26 0.00 0.00 -
P/NAPS 0.73 0.75 0.90 0.70 1.00 1.28 0.42 9.64%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 28/05/15 21/05/14 23/05/13 24/05/12 26/05/11 31/05/10 -
Price 0.45 0.45 0.49 0.415 0.47 0.475 0.18 -
P/RPS 0.35 0.28 0.32 0.27 0.33 0.72 0.00 -
P/EPS 16.06 8.46 9.73 6.64 8.26 12.12 -106.36 -
EY 6.23 11.83 10.28 15.06 12.10 8.25 -0.94 -
DY 5.00 5.00 4.08 4.82 4.26 0.00 0.00 -
P/NAPS 0.76 0.78 0.89 0.81 1.00 1.10 0.42 10.37%

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