[PANSAR] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 24.74%
YoY- -34.48%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 169,714 81,566 367,983 283,166 194,553 97,145 386,528 -42.20%
PBT 6,654 2,015 10,541 6,233 5,003 3,135 11,583 -30.87%
Tax -1,614 -575 -2,483 -1,705 -1,373 -756 -2,839 -31.34%
NP 5,040 1,440 8,058 4,528 3,630 2,379 8,744 -30.71%
-
NP to SH 5,040 1,440 8,058 4,528 3,630 2,379 8,744 -30.71%
-
Tax Rate 24.26% 28.54% 23.56% 27.35% 27.44% 24.11% 24.51% -
Total Cost 164,674 80,126 359,925 278,638 190,923 94,766 377,784 -42.48%
-
Net Worth 174,031 178,611 174,031 181,719 178,639 184,800 174,010 0.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,579 - 4,579 4,620 4,620 - 2,949 34.05%
Div Payout % 90.87% - 56.84% 102.03% 127.27% - 33.73% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 174,031 178,611 174,031 181,719 178,639 184,800 174,010 0.00%
NOSH 462,000 462,000 308,000 308,000 308,000 308,000 308,000 31.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.97% 1.77% 2.19% 1.60% 1.87% 2.45% 2.26% -
ROE 2.90% 0.81% 4.63% 2.49% 2.03% 1.29% 5.02% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 37.06 17.81 120.52 91.94 63.17 31.54 131.06 -56.88%
EPS 1.10 0.31 2.63 1.47 1.18 0.77 3.08 -49.63%
DPS 1.00 0.00 1.50 1.50 1.50 0.00 1.00 0.00%
NAPS 0.38 0.39 0.57 0.59 0.58 0.60 0.59 -25.40%
Adjusted Per Share Value based on latest NOSH - 308,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 32.94 15.83 71.42 54.96 37.76 18.85 75.02 -42.20%
EPS 0.98 0.28 1.56 0.88 0.70 0.46 1.70 -30.71%
DPS 0.89 0.00 0.89 0.90 0.90 0.00 0.57 34.55%
NAPS 0.3378 0.3466 0.3378 0.3527 0.3467 0.3587 0.3377 0.01%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.55 0.49 0.80 0.80 0.81 0.88 1.17 -
P/RPS 1.48 2.75 0.66 0.87 1.28 2.79 0.89 40.31%
P/EPS 49.98 155.84 30.31 54.42 68.73 113.93 39.46 17.04%
EY 2.00 0.64 3.30 1.84 1.46 0.88 2.53 -14.49%
DY 1.82 0.00 1.87 1.87 1.85 0.00 0.85 66.04%
P/NAPS 1.45 1.26 1.40 1.36 1.40 1.47 1.98 -18.73%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 20/08/19 24/05/19 18/02/19 21/11/18 27/08/18 28/05/18 -
Price 0.575 0.45 0.50 0.86 0.805 0.84 1.07 -
P/RPS 1.55 2.53 0.41 0.94 1.27 2.66 0.82 52.81%
P/EPS 52.25 143.12 18.95 58.50 68.30 108.75 36.09 27.94%
EY 1.91 0.70 5.28 1.71 1.46 0.92 2.77 -21.93%
DY 1.74 0.00 3.00 1.74 1.86 0.00 0.93 51.77%
P/NAPS 1.51 1.15 0.88 1.46 1.39 1.40 1.81 -11.37%

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