[PANSAR] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -57.86%
YoY- -6.8%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 386,528 280,513 187,401 90,346 358,896 269,343 183,454 64.42%
PBT 11,583 9,114 5,857 2,627 7,918 6,714 4,393 90.96%
Tax -2,839 -2,203 -1,303 -571 -3,039 -2,223 -1,320 66.69%
NP 8,744 6,911 4,554 2,056 4,879 4,491 3,073 100.92%
-
NP to SH 8,744 6,911 4,554 2,056 4,879 4,491 3,073 100.92%
-
Tax Rate 24.51% 24.17% 22.25% 21.74% 38.38% 33.11% 30.05% -
Total Cost 377,784 273,602 182,847 88,290 354,017 264,852 180,381 63.76%
-
Net Worth 174,010 168,000 168,000 168,000 165,199 165,199 162,030 4.87%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 2,949 2,800 2,800 - 5,600 5,600 5,587 -34.71%
Div Payout % 33.73% 40.52% 61.48% - 114.78% 124.69% 181.82% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 174,010 168,000 168,000 168,000 165,199 165,199 162,030 4.87%
NOSH 308,000 280,000 280,000 280,000 280,000 280,000 279,363 6.72%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.26% 2.46% 2.43% 2.28% 1.36% 1.67% 1.68% -
ROE 5.02% 4.11% 2.71% 1.22% 2.95% 2.72% 1.90% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 131.06 100.18 66.93 32.27 128.18 96.19 65.67 58.58%
EPS 3.08 2.47 1.63 0.73 1.74 1.60 1.10 98.78%
DPS 1.00 1.00 1.00 0.00 2.00 2.00 2.00 -37.03%
NAPS 0.59 0.60 0.60 0.60 0.59 0.59 0.58 1.14%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 76.55 55.55 37.11 17.89 71.08 53.34 36.33 64.43%
EPS 1.73 1.37 0.90 0.41 0.97 0.89 0.61 100.48%
DPS 0.58 0.55 0.55 0.00 1.11 1.11 1.11 -35.15%
NAPS 0.3446 0.3327 0.3327 0.3327 0.3272 0.3272 0.3209 4.86%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.17 0.40 0.40 0.41 0.415 0.40 0.42 -
P/RPS 0.89 0.40 0.60 1.27 0.32 0.42 0.64 24.61%
P/EPS 39.46 16.21 24.59 55.84 23.82 24.94 38.18 2.22%
EY 2.53 6.17 4.07 1.79 4.20 4.01 2.62 -2.30%
DY 0.85 2.50 2.50 0.00 4.82 5.00 4.76 -68.32%
P/NAPS 1.98 0.67 0.67 0.68 0.70 0.68 0.72 96.40%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 24/11/17 23/08/17 23/05/17 23/02/17 28/11/16 -
Price 1.07 0.825 0.415 0.40 0.435 0.42 0.40 -
P/RPS 0.82 0.82 0.62 1.24 0.34 0.44 0.61 21.82%
P/EPS 36.09 33.42 25.52 54.47 24.96 26.19 36.36 -0.49%
EY 2.77 2.99 3.92 1.84 4.01 3.82 2.75 0.48%
DY 0.93 1.21 2.41 0.00 4.60 4.76 5.00 -67.44%
P/NAPS 1.81 1.37 0.69 0.67 0.74 0.71 0.69 90.31%

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