[PANSAR] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 46.14%
YoY- 2.3%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 187,401 90,346 358,896 269,343 183,454 98,661 360,396 -35.31%
PBT 5,857 2,627 7,918 6,714 4,393 3,069 10,534 -32.35%
Tax -1,303 -571 -3,039 -2,223 -1,320 -863 -2,655 -37.75%
NP 4,554 2,056 4,879 4,491 3,073 2,206 7,879 -30.58%
-
NP to SH 4,554 2,056 4,879 4,491 3,073 2,206 7,879 -30.58%
-
Tax Rate 22.25% 21.74% 38.38% 33.11% 30.05% 28.12% 25.20% -
Total Cost 182,847 88,290 354,017 264,852 180,381 96,455 352,517 -35.41%
-
Net Worth 168,000 168,000 165,199 165,199 162,030 167,544 165,374 1.05%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 2,800 - 5,600 5,600 5,587 - 6,306 -41.76%
Div Payout % 61.48% - 114.78% 124.69% 181.82% - 80.04% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 168,000 168,000 165,199 165,199 162,030 167,544 165,374 1.05%
NOSH 280,000 280,000 280,000 280,000 279,363 279,240 280,295 -0.07%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.43% 2.28% 1.36% 1.67% 1.68% 2.24% 2.19% -
ROE 2.71% 1.22% 2.95% 2.72% 1.90% 1.32% 4.76% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 66.93 32.27 128.18 96.19 65.67 35.33 128.58 -35.26%
EPS 1.63 0.73 1.74 1.60 1.10 0.79 2.81 -30.42%
DPS 1.00 0.00 2.00 2.00 2.00 0.00 2.25 -41.73%
NAPS 0.60 0.60 0.59 0.59 0.58 0.60 0.59 1.12%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 37.11 17.89 71.08 53.34 36.33 19.54 71.37 -35.31%
EPS 0.90 0.41 0.97 0.89 0.61 0.44 1.56 -30.67%
DPS 0.55 0.00 1.11 1.11 1.11 0.00 1.25 -42.12%
NAPS 0.3327 0.3327 0.3272 0.3272 0.3209 0.3318 0.3275 1.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.40 0.41 0.415 0.40 0.42 0.435 0.43 -
P/RPS 0.60 1.27 0.32 0.42 0.64 1.23 0.33 48.91%
P/EPS 24.59 55.84 23.82 24.94 38.18 55.06 15.30 37.16%
EY 4.07 1.79 4.20 4.01 2.62 1.82 6.54 -27.08%
DY 2.50 0.00 4.82 5.00 4.76 0.00 5.23 -38.83%
P/NAPS 0.67 0.68 0.70 0.68 0.72 0.72 0.73 -5.55%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 23/08/17 23/05/17 23/02/17 28/11/16 18/08/16 19/05/16 -
Price 0.415 0.40 0.435 0.42 0.40 0.455 0.45 -
P/RPS 0.62 1.24 0.34 0.44 0.61 1.29 0.35 46.35%
P/EPS 25.52 54.47 24.96 26.19 36.36 57.59 16.01 36.41%
EY 3.92 1.84 4.01 3.82 2.75 1.74 6.25 -26.70%
DY 2.41 0.00 4.60 4.76 5.00 0.00 5.00 -38.49%
P/NAPS 0.69 0.67 0.74 0.71 0.69 0.76 0.76 -6.23%

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