[PANSAR] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -13.5%
YoY- -16.39%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 344,864 334,412 449,776 410,916 413,618 408,596 425,790 -13.09%
PBT 5,548 3,768 20,928 19,669 22,790 22,076 19,125 -56.14%
Tax -1,610 -1,336 -6,043 -5,510 -6,422 -6,140 -4,930 -52.54%
NP 3,938 2,432 14,885 14,158 16,368 15,936 14,195 -57.43%
-
NP to SH 3,938 2,432 14,885 14,158 16,368 15,936 14,195 -57.43%
-
Tax Rate 29.02% 35.46% 28.88% 28.01% 28.18% 27.81% 25.78% -
Total Cost 340,926 331,980 434,891 396,757 397,250 392,660 411,595 -11.79%
-
Net Worth 160,332 160,290 162,410 156,903 154,150 157,115 154,000 2.72%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 12,657 - - - 12,612 - - -
Div Payout % 321.43% - - - 77.05% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 160,332 160,290 162,410 156,903 154,150 157,115 154,000 2.72%
NOSH 281,285 276,363 280,018 280,184 280,273 280,563 279,999 0.30%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.14% 0.73% 3.31% 3.45% 3.96% 3.90% 3.33% -
ROE 2.46% 1.52% 9.17% 9.02% 10.62% 10.14% 9.22% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 122.60 121.00 160.62 146.66 147.58 145.63 152.07 -13.36%
EPS 1.40 0.88 5.32 5.05 5.84 5.68 5.07 -57.56%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 0.57 0.58 0.58 0.56 0.55 0.56 0.55 2.40%
Adjusted Per Share Value based on latest NOSH - 279,885
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 68.30 66.23 89.08 81.38 81.91 80.92 84.32 -13.09%
EPS 0.78 0.48 2.95 2.80 3.24 3.16 2.81 -57.41%
DPS 2.51 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.3175 0.3174 0.3216 0.3107 0.3053 0.3112 0.305 2.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.425 0.495 0.435 0.43 0.495 0.50 0.495 -
P/RPS 0.35 0.41 0.27 0.29 0.34 0.34 0.33 3.99%
P/EPS 30.36 56.25 8.18 8.51 8.48 8.80 9.76 112.94%
EY 3.29 1.78 12.22 11.75 11.80 11.36 10.24 -53.05%
DY 10.59 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.75 0.85 0.75 0.77 0.90 0.89 0.90 -11.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 25/08/15 28/05/15 13/02/15 21/11/14 21/08/14 21/05/14 -
Price 0.45 0.44 0.45 0.45 0.475 0.525 0.49 -
P/RPS 0.37 0.36 0.28 0.31 0.32 0.36 0.32 10.15%
P/EPS 32.14 50.00 8.47 8.91 8.13 9.24 9.67 122.55%
EY 3.11 2.00 11.81 11.23 12.29 10.82 10.35 -55.10%
DY 10.00 0.00 0.00 0.00 9.47 0.00 0.00 -
P/NAPS 0.79 0.76 0.78 0.80 0.86 0.94 0.89 -7.63%

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