[PANSAR] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -83.66%
YoY- -84.74%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 360,396 354,492 344,864 334,412 449,776 410,916 413,618 -8.76%
PBT 10,534 8,008 5,548 3,768 20,928 19,669 22,790 -40.19%
Tax -2,655 -2,154 -1,610 -1,336 -6,043 -5,510 -6,422 -44.47%
NP 7,879 5,853 3,938 2,432 14,885 14,158 16,368 -38.55%
-
NP to SH 7,879 5,853 3,938 2,432 14,885 14,158 16,368 -38.55%
-
Tax Rate 25.20% 26.90% 29.02% 35.46% 28.88% 28.01% 28.18% -
Total Cost 352,517 348,638 340,926 331,980 434,891 396,757 397,250 -7.64%
-
Net Worth 165,374 162,178 160,332 160,290 162,410 156,903 154,150 4.79%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 6,306 - 12,657 - - - 12,612 -36.97%
Div Payout % 80.04% - 321.43% - - - 77.05% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 165,374 162,178 160,332 160,290 162,410 156,903 154,150 4.79%
NOSH 280,295 279,617 281,285 276,363 280,018 280,184 280,273 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.19% 1.65% 1.14% 0.73% 3.31% 3.45% 3.96% -
ROE 4.76% 3.61% 2.46% 1.52% 9.17% 9.02% 10.62% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 128.58 126.78 122.60 121.00 160.62 146.66 147.58 -8.77%
EPS 2.81 2.09 1.40 0.88 5.32 5.05 5.84 -38.56%
DPS 2.25 0.00 4.50 0.00 0.00 0.00 4.50 -36.97%
NAPS 0.59 0.58 0.57 0.58 0.58 0.56 0.55 4.78%
Adjusted Per Share Value based on latest NOSH - 276,363
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 69.94 68.80 66.93 64.90 87.29 79.75 80.27 -8.76%
EPS 1.53 1.14 0.76 0.47 2.89 2.75 3.18 -38.57%
DPS 1.22 0.00 2.46 0.00 0.00 0.00 2.45 -37.14%
NAPS 0.3209 0.3147 0.3112 0.3111 0.3152 0.3045 0.2992 4.77%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.43 0.435 0.425 0.495 0.435 0.43 0.495 -
P/RPS 0.33 0.34 0.35 0.41 0.27 0.29 0.34 -1.96%
P/EPS 15.30 20.78 30.36 56.25 8.18 8.51 8.48 48.15%
EY 6.54 4.81 3.29 1.78 12.22 11.75 11.80 -32.50%
DY 5.23 0.00 10.59 0.00 0.00 0.00 9.09 -30.80%
P/NAPS 0.73 0.75 0.75 0.85 0.75 0.77 0.90 -13.01%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 24/02/16 20/11/15 25/08/15 28/05/15 13/02/15 21/11/14 -
Price 0.45 0.42 0.45 0.44 0.45 0.45 0.475 -
P/RPS 0.35 0.33 0.37 0.36 0.28 0.31 0.32 6.15%
P/EPS 16.01 20.06 32.14 50.00 8.47 8.91 8.13 57.04%
EY 6.25 4.98 3.11 2.00 11.81 11.23 12.29 -36.26%
DY 5.00 0.00 10.00 0.00 0.00 0.00 9.47 -34.64%
P/NAPS 0.76 0.72 0.79 0.76 0.78 0.80 0.86 -7.90%

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