[PANSAR] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -16.84%
YoY- -34.48%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 339,428 326,264 367,983 377,554 389,106 388,580 386,528 -8.29%
PBT 13,308 8,060 10,541 8,310 10,006 12,540 11,583 9.68%
Tax -3,228 -2,300 -2,483 -2,273 -2,746 -3,024 -2,839 8.92%
NP 10,080 5,760 8,058 6,037 7,260 9,516 8,744 9.93%
-
NP to SH 10,080 5,760 8,058 6,037 7,260 9,516 8,744 9.93%
-
Tax Rate 24.26% 28.54% 23.56% 27.35% 27.44% 24.11% 24.51% -
Total Cost 329,348 320,504 359,925 371,517 381,846 379,064 377,784 -8.73%
-
Net Worth 174,031 178,611 174,031 181,719 178,639 184,800 174,010 0.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 9,159 - 4,579 6,160 9,240 - 2,949 112.72%
Div Payout % 90.87% - 56.84% 102.03% 127.27% - 33.73% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 174,031 178,611 174,031 181,719 178,639 184,800 174,010 0.00%
NOSH 462,000 462,000 308,000 308,000 308,000 308,000 308,000 31.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.97% 1.77% 2.19% 1.60% 1.87% 2.45% 2.26% -
ROE 5.79% 3.22% 4.63% 3.32% 4.06% 5.15% 5.02% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 74.11 71.24 120.52 122.58 126.33 126.16 131.06 -31.59%
EPS 2.20 1.24 2.63 1.96 2.36 3.08 3.08 -20.07%
DPS 2.00 0.00 1.50 2.00 3.00 0.00 1.00 58.67%
NAPS 0.38 0.39 0.57 0.59 0.58 0.60 0.59 -25.40%
Adjusted Per Share Value based on latest NOSH - 308,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 67.22 64.61 72.88 74.77 77.06 76.96 76.55 -8.29%
EPS 2.00 1.14 1.60 1.20 1.44 1.88 1.73 10.14%
DPS 1.81 0.00 0.91 1.22 1.83 0.00 0.58 113.40%
NAPS 0.3447 0.3537 0.3447 0.3599 0.3538 0.366 0.3446 0.01%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.55 0.49 0.80 0.80 0.81 0.88 1.17 -
P/RPS 0.74 0.69 0.66 0.65 0.64 0.70 0.89 -11.56%
P/EPS 24.99 38.96 30.31 40.81 34.36 28.48 39.46 -26.23%
EY 4.00 2.57 3.30 2.45 2.91 3.51 2.53 35.67%
DY 3.64 0.00 1.87 2.50 3.70 0.00 0.85 163.47%
P/NAPS 1.45 1.26 1.40 1.36 1.40 1.47 1.98 -18.73%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 20/08/19 24/05/19 18/02/19 21/11/18 27/08/18 28/05/18 -
Price 0.575 0.45 0.50 0.86 0.805 0.84 1.07 -
P/RPS 0.78 0.63 0.41 0.70 0.64 0.67 0.82 -3.27%
P/EPS 26.12 35.78 18.95 43.87 34.15 27.19 36.09 -19.37%
EY 3.83 2.79 5.28 2.28 2.93 3.68 2.77 24.08%
DY 3.48 0.00 3.00 2.33 3.73 0.00 0.93 140.83%
P/NAPS 1.51 1.15 0.88 1.46 1.39 1.40 1.81 -11.37%

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