[PANSAR] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -2.57%
YoY- 2.3%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 374,802 361,384 358,896 359,124 366,908 394,644 360,396 2.64%
PBT 11,714 10,508 7,918 8,952 8,786 12,276 10,534 7.32%
Tax -2,606 -2,284 -3,039 -2,964 -2,640 -3,452 -2,655 -1.23%
NP 9,108 8,224 4,879 5,988 6,146 8,824 7,879 10.13%
-
NP to SH 9,108 8,224 4,879 5,988 6,146 8,824 7,879 10.13%
-
Tax Rate 22.25% 21.74% 38.38% 33.11% 30.05% 28.12% 25.20% -
Total Cost 365,694 353,160 354,017 353,136 360,762 385,820 352,517 2.47%
-
Net Worth 168,000 168,000 165,199 165,199 162,030 167,544 165,374 1.05%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 5,600 - 5,600 7,466 11,174 - 6,306 -7.60%
Div Payout % 61.48% - 114.78% 124.69% 181.82% - 80.04% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 168,000 168,000 165,199 165,199 162,030 167,544 165,374 1.05%
NOSH 280,000 280,000 280,000 280,000 279,363 279,240 280,295 -0.07%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.43% 2.28% 1.36% 1.67% 1.68% 2.24% 2.19% -
ROE 5.42% 4.90% 2.95% 3.62% 3.79% 5.27% 4.76% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 133.86 129.07 128.18 128.26 131.34 141.33 128.58 2.71%
EPS 3.26 2.92 1.74 2.13 2.20 3.16 2.81 10.39%
DPS 2.00 0.00 2.00 2.67 4.00 0.00 2.25 -7.54%
NAPS 0.60 0.60 0.59 0.59 0.58 0.60 0.59 1.12%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 74.23 71.57 71.08 71.12 72.66 78.16 71.37 2.65%
EPS 1.80 1.63 0.97 1.19 1.22 1.75 1.56 10.00%
DPS 1.11 0.00 1.11 1.48 2.21 0.00 1.25 -7.60%
NAPS 0.3327 0.3327 0.3272 0.3272 0.3209 0.3318 0.3275 1.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.40 0.41 0.415 0.40 0.42 0.435 0.43 -
P/RPS 0.30 0.32 0.32 0.31 0.32 0.31 0.33 -6.15%
P/EPS 12.30 13.96 23.82 18.70 19.09 13.77 15.30 -13.52%
EY 8.13 7.16 4.20 5.35 5.24 7.26 6.54 15.59%
DY 5.00 0.00 4.82 6.67 9.52 0.00 5.23 -2.95%
P/NAPS 0.67 0.68 0.70 0.68 0.72 0.72 0.73 -5.55%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 23/08/17 23/05/17 23/02/17 28/11/16 18/08/16 19/05/16 -
Price 0.415 0.40 0.435 0.42 0.40 0.455 0.45 -
P/RPS 0.31 0.31 0.34 0.33 0.30 0.32 0.35 -7.76%
P/EPS 12.76 13.62 24.96 19.64 18.18 14.40 16.01 -14.02%
EY 7.84 7.34 4.01 5.09 5.50 6.95 6.25 16.29%
DY 4.82 0.00 4.60 6.35 10.00 0.00 5.00 -2.41%
P/NAPS 0.69 0.67 0.74 0.71 0.69 0.76 0.76 -6.23%

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