[PANSAR] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 11.99%
YoY- 262.83%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 358,896 359,124 366,908 394,644 360,396 354,492 344,864 2.69%
PBT 7,918 8,952 8,786 12,276 10,534 8,008 5,548 26.73%
Tax -3,039 -2,964 -2,640 -3,452 -2,655 -2,154 -1,610 52.67%
NP 4,879 5,988 6,146 8,824 7,879 5,853 3,938 15.34%
-
NP to SH 4,879 5,988 6,146 8,824 7,879 5,853 3,938 15.34%
-
Tax Rate 38.38% 33.11% 30.05% 28.12% 25.20% 26.90% 29.02% -
Total Cost 354,017 353,136 360,762 385,820 352,517 348,638 340,926 2.54%
-
Net Worth 165,199 165,199 162,030 167,544 165,374 162,178 160,332 2.01%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 5,600 7,466 11,174 - 6,306 - 12,657 -41.90%
Div Payout % 114.78% 124.69% 181.82% - 80.04% - 321.43% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 165,199 165,199 162,030 167,544 165,374 162,178 160,332 2.01%
NOSH 280,000 280,000 279,363 279,240 280,295 279,617 281,285 -0.30%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.36% 1.67% 1.68% 2.24% 2.19% 1.65% 1.14% -
ROE 2.95% 3.62% 3.79% 5.27% 4.76% 3.61% 2.46% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 128.18 128.26 131.34 141.33 128.58 126.78 122.60 3.00%
EPS 1.74 2.13 2.20 3.16 2.81 2.09 1.40 15.58%
DPS 2.00 2.67 4.00 0.00 2.25 0.00 4.50 -41.73%
NAPS 0.59 0.59 0.58 0.60 0.59 0.58 0.57 2.32%
Adjusted Per Share Value based on latest NOSH - 279,240
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 71.08 71.12 72.66 78.16 71.37 70.20 68.30 2.69%
EPS 0.97 1.19 1.22 1.75 1.56 1.16 0.78 15.62%
DPS 1.11 1.48 2.21 0.00 1.25 0.00 2.51 -41.92%
NAPS 0.3272 0.3272 0.3209 0.3318 0.3275 0.3212 0.3175 2.02%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.415 0.40 0.42 0.435 0.43 0.435 0.425 -
P/RPS 0.32 0.31 0.32 0.31 0.33 0.34 0.35 -5.79%
P/EPS 23.82 18.70 19.09 13.77 15.30 20.78 30.36 -14.92%
EY 4.20 5.35 5.24 7.26 6.54 4.81 3.29 17.66%
DY 4.82 6.67 9.52 0.00 5.23 0.00 10.59 -40.80%
P/NAPS 0.70 0.68 0.72 0.72 0.73 0.75 0.75 -4.49%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 23/02/17 28/11/16 18/08/16 19/05/16 24/02/16 20/11/15 -
Price 0.435 0.42 0.40 0.455 0.45 0.42 0.45 -
P/RPS 0.34 0.33 0.30 0.32 0.35 0.33 0.37 -5.47%
P/EPS 24.96 19.64 18.18 14.40 16.01 20.06 32.14 -15.49%
EY 4.01 5.09 5.50 6.95 6.25 4.98 3.11 18.44%
DY 4.60 6.35 10.00 0.00 5.00 0.00 10.00 -40.38%
P/NAPS 0.74 0.71 0.69 0.76 0.76 0.72 0.79 -4.26%

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