[PANSAR] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -5.11%
YoY- 79.22%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 377,554 389,106 388,580 386,528 374,017 374,802 361,384 2.95%
PBT 8,310 10,006 12,540 11,583 12,152 11,714 10,508 -14.44%
Tax -2,273 -2,746 -3,024 -2,839 -2,937 -2,606 -2,284 -0.32%
NP 6,037 7,260 9,516 8,744 9,214 9,108 8,224 -18.57%
-
NP to SH 6,037 7,260 9,516 8,744 9,214 9,108 8,224 -18.57%
-
Tax Rate 27.35% 27.44% 24.11% 24.51% 24.17% 22.25% 21.74% -
Total Cost 371,517 381,846 379,064 377,784 364,802 365,694 353,160 3.42%
-
Net Worth 181,719 178,639 184,800 174,010 168,000 168,000 168,000 5.35%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 6,160 9,240 - 2,949 3,733 5,600 - -
Div Payout % 102.03% 127.27% - 33.73% 40.52% 61.48% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 181,719 178,639 184,800 174,010 168,000 168,000 168,000 5.35%
NOSH 308,000 308,000 308,000 308,000 280,000 280,000 280,000 6.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.60% 1.87% 2.45% 2.26% 2.46% 2.43% 2.28% -
ROE 3.32% 4.06% 5.15% 5.02% 5.48% 5.42% 4.90% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 122.58 126.33 126.16 131.06 133.58 133.86 129.07 -3.37%
EPS 1.96 2.36 3.08 3.08 3.29 3.26 2.92 -23.28%
DPS 2.00 3.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 0.59 0.58 0.60 0.59 0.60 0.60 0.60 -1.11%
Adjusted Per Share Value based on latest NOSH - 308,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 73.27 75.52 75.41 75.02 72.59 72.74 70.14 2.94%
EPS 1.17 1.41 1.85 1.70 1.79 1.77 1.60 -18.78%
DPS 1.20 1.79 0.00 0.57 0.72 1.09 0.00 -
NAPS 0.3527 0.3467 0.3587 0.3377 0.326 0.326 0.326 5.37%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.80 0.81 0.88 1.17 0.40 0.40 0.41 -
P/RPS 0.65 0.64 0.70 0.89 0.30 0.30 0.32 60.18%
P/EPS 40.81 34.36 28.48 39.46 12.15 12.30 13.96 104.05%
EY 2.45 2.91 3.51 2.53 8.23 8.13 7.16 -50.98%
DY 2.50 3.70 0.00 0.85 3.33 5.00 0.00 -
P/NAPS 1.36 1.40 1.47 1.98 0.67 0.67 0.68 58.53%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 21/11/18 27/08/18 28/05/18 27/02/18 24/11/17 23/08/17 -
Price 0.86 0.805 0.84 1.07 0.825 0.415 0.40 -
P/RPS 0.70 0.64 0.67 0.82 0.62 0.31 0.31 71.86%
P/EPS 43.87 34.15 27.19 36.09 25.07 12.76 13.62 117.63%
EY 2.28 2.93 3.68 2.77 3.99 7.84 7.34 -54.03%
DY 2.33 3.73 0.00 0.93 1.62 4.82 0.00 -
P/NAPS 1.46 1.39 1.40 1.81 1.37 0.69 0.67 67.84%

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