[PANSAR] QoQ Annualized Quarter Result on 31-Mar-2019 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 33.47%
YoY- -7.85%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 345,608 339,428 326,264 367,983 377,554 389,106 388,580 -7.49%
PBT 14,004 13,308 8,060 10,541 8,310 10,006 12,540 7.61%
Tax -3,500 -3,228 -2,300 -2,483 -2,273 -2,746 -3,024 10.20%
NP 10,504 10,080 5,760 8,058 6,037 7,260 9,516 6.78%
-
NP to SH 10,504 10,080 5,760 8,058 6,037 7,260 9,516 6.78%
-
Tax Rate 24.99% 24.26% 28.54% 23.56% 27.35% 27.44% 24.11% -
Total Cost 335,104 329,348 320,504 359,925 371,517 381,846 379,064 -7.86%
-
Net Worth 178,611 174,031 178,611 174,031 181,719 178,639 184,800 -2.23%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 6,106 9,159 - 4,579 6,160 9,240 - -
Div Payout % 58.13% 90.87% - 56.84% 102.03% 127.27% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 178,611 174,031 178,611 174,031 181,719 178,639 184,800 -2.23%
NOSH 462,000 462,000 462,000 308,000 308,000 308,000 308,000 30.94%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.04% 2.97% 1.77% 2.19% 1.60% 1.87% 2.45% -
ROE 5.88% 5.79% 3.22% 4.63% 3.32% 4.06% 5.15% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 75.46 74.11 71.24 120.52 122.58 126.33 126.16 -28.94%
EPS 2.29 2.20 1.24 2.63 1.96 2.36 3.08 -17.88%
DPS 1.33 2.00 0.00 1.50 2.00 3.00 0.00 -
NAPS 0.39 0.38 0.39 0.57 0.59 0.58 0.60 -24.90%
Adjusted Per Share Value based on latest NOSH - 308,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 68.45 67.22 64.61 72.88 74.77 77.06 76.96 -7.49%
EPS 2.08 2.00 1.14 1.60 1.20 1.44 1.88 6.95%
DPS 1.21 1.81 0.00 0.91 1.22 1.83 0.00 -
NAPS 0.3537 0.3447 0.3537 0.3447 0.3599 0.3538 0.366 -2.24%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.625 0.55 0.49 0.80 0.80 0.81 0.88 -
P/RPS 0.83 0.74 0.69 0.66 0.65 0.64 0.70 11.99%
P/EPS 27.25 24.99 38.96 30.31 40.81 34.36 28.48 -2.89%
EY 3.67 4.00 2.57 3.30 2.45 2.91 3.51 3.00%
DY 2.13 3.64 0.00 1.87 2.50 3.70 0.00 -
P/NAPS 1.60 1.45 1.26 1.40 1.36 1.40 1.47 5.79%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 21/11/19 20/08/19 24/05/19 18/02/19 21/11/18 27/08/18 -
Price 0.685 0.575 0.45 0.50 0.86 0.805 0.84 -
P/RPS 0.91 0.78 0.63 0.41 0.70 0.64 0.67 22.57%
P/EPS 29.87 26.12 35.78 18.95 43.87 34.15 27.19 6.44%
EY 3.35 3.83 2.79 5.28 2.28 2.93 3.68 -6.05%
DY 1.95 3.48 0.00 3.00 2.33 3.73 0.00 -
P/NAPS 1.76 1.51 1.15 0.88 1.46 1.39 1.40 16.43%

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