[PANSAR] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 122.96%
YoY- -58.66%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 183,454 98,661 360,396 265,869 172,432 83,603 449,776 -44.91%
PBT 4,393 3,069 10,534 6,006 2,774 942 20,928 -64.57%
Tax -1,320 -863 -2,655 -1,616 -805 -334 -6,043 -63.62%
NP 3,073 2,206 7,879 4,390 1,969 608 14,885 -64.96%
-
NP to SH 3,073 2,206 7,879 4,390 1,969 608 14,885 -64.96%
-
Tax Rate 30.05% 28.12% 25.20% 26.91% 29.02% 35.46% 28.88% -
Total Cost 180,381 96,455 352,517 261,479 170,463 82,995 434,891 -44.29%
-
Net Worth 162,030 167,544 165,374 162,178 160,332 160,290 162,410 -0.15%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,587 - 6,306 - 6,328 - - -
Div Payout % 181.82% - 80.04% - 321.43% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 162,030 167,544 165,374 162,178 160,332 160,290 162,410 -0.15%
NOSH 279,363 279,240 280,295 279,617 281,285 276,363 280,018 -0.15%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.68% 2.24% 2.19% 1.65% 1.14% 0.73% 3.31% -
ROE 1.90% 1.32% 4.76% 2.71% 1.23% 0.38% 9.17% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 65.67 35.33 128.58 95.08 61.30 30.25 160.62 -44.82%
EPS 1.10 0.79 2.81 1.57 0.70 0.22 5.32 -64.93%
DPS 2.00 0.00 2.25 0.00 2.25 0.00 0.00 -
NAPS 0.58 0.60 0.59 0.58 0.57 0.58 0.58 0.00%
Adjusted Per Share Value based on latest NOSH - 281,395
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 35.60 19.15 69.94 51.60 33.46 16.23 87.29 -44.91%
EPS 0.60 0.43 1.53 0.85 0.38 0.12 2.89 -64.83%
DPS 1.08 0.00 1.22 0.00 1.23 0.00 0.00 -
NAPS 0.3145 0.3252 0.3209 0.3147 0.3112 0.3111 0.3152 -0.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.42 0.435 0.43 0.435 0.425 0.495 0.435 -
P/RPS 0.64 1.23 0.33 0.46 0.69 1.64 0.27 77.49%
P/EPS 38.18 55.06 15.30 27.71 60.71 225.00 8.18 178.50%
EY 2.62 1.82 6.54 3.61 1.65 0.44 12.22 -64.07%
DY 4.76 0.00 5.23 0.00 5.29 0.00 0.00 -
P/NAPS 0.72 0.72 0.73 0.75 0.75 0.85 0.75 -2.67%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 18/08/16 19/05/16 24/02/16 20/11/15 25/08/15 28/05/15 -
Price 0.40 0.455 0.45 0.42 0.45 0.44 0.45 -
P/RPS 0.61 1.29 0.35 0.44 0.73 1.45 0.28 67.81%
P/EPS 36.36 57.59 16.01 26.75 64.29 200.00 8.47 163.43%
EY 2.75 1.74 6.25 3.74 1.56 0.50 11.81 -62.05%
DY 5.00 0.00 5.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.76 0.72 0.79 0.76 0.78 -7.82%

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