[PANSAR] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 51.76%
YoY- 53.89%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 194,553 97,145 386,528 280,513 187,401 90,346 358,896 -33.49%
PBT 5,003 3,135 11,583 9,114 5,857 2,627 7,918 -26.34%
Tax -1,373 -756 -2,839 -2,203 -1,303 -571 -3,039 -41.09%
NP 3,630 2,379 8,744 6,911 4,554 2,056 4,879 -17.87%
-
NP to SH 3,630 2,379 8,744 6,911 4,554 2,056 4,879 -17.87%
-
Tax Rate 27.44% 24.11% 24.51% 24.17% 22.25% 21.74% 38.38% -
Total Cost 190,923 94,766 377,784 273,602 182,847 88,290 354,017 -33.71%
-
Net Worth 178,639 184,800 174,010 168,000 168,000 168,000 165,199 5.34%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 4,620 - 2,949 2,800 2,800 - 5,600 -12.02%
Div Payout % 127.27% - 33.73% 40.52% 61.48% - 114.78% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 178,639 184,800 174,010 168,000 168,000 168,000 165,199 5.34%
NOSH 308,000 308,000 308,000 280,000 280,000 280,000 280,000 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.87% 2.45% 2.26% 2.46% 2.43% 2.28% 1.36% -
ROE 2.03% 1.29% 5.02% 4.11% 2.71% 1.22% 2.95% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 63.17 31.54 131.06 100.18 66.93 32.27 128.18 -37.58%
EPS 1.18 0.77 3.08 2.47 1.63 0.73 1.74 -22.79%
DPS 1.50 0.00 1.00 1.00 1.00 0.00 2.00 -17.43%
NAPS 0.58 0.60 0.59 0.60 0.60 0.60 0.59 -1.13%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 38.53 19.24 76.55 55.55 37.11 17.89 71.08 -33.49%
EPS 0.72 0.47 1.73 1.37 0.90 0.41 0.97 -18.00%
DPS 0.91 0.00 0.58 0.55 0.55 0.00 1.11 -12.39%
NAPS 0.3538 0.366 0.3446 0.3327 0.3327 0.3327 0.3272 5.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.81 0.88 1.17 0.40 0.40 0.41 0.415 -
P/RPS 1.28 2.79 0.89 0.40 0.60 1.27 0.32 151.77%
P/EPS 68.73 113.93 39.46 16.21 24.59 55.84 23.82 102.54%
EY 1.46 0.88 2.53 6.17 4.07 1.79 4.20 -50.52%
DY 1.85 0.00 0.85 2.50 2.50 0.00 4.82 -47.15%
P/NAPS 1.40 1.47 1.98 0.67 0.67 0.68 0.70 58.67%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 27/08/18 28/05/18 27/02/18 24/11/17 23/08/17 23/05/17 -
Price 0.805 0.84 1.07 0.825 0.415 0.40 0.435 -
P/RPS 1.27 2.66 0.82 0.82 0.62 1.24 0.34 140.54%
P/EPS 68.30 108.75 36.09 33.42 25.52 54.47 24.96 95.51%
EY 1.46 0.92 2.77 2.99 3.92 1.84 4.01 -48.98%
DY 1.86 0.00 0.93 1.21 2.41 0.00 4.60 -45.28%
P/NAPS 1.39 1.40 1.81 1.37 0.69 0.67 0.74 52.17%

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