[PANSAR] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 40.17%
YoY- 4.86%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 265,869 172,432 83,603 449,776 308,187 206,809 102,149 88.88%
PBT 6,006 2,774 942 20,928 14,752 11,395 5,519 5.78%
Tax -1,616 -805 -334 -6,043 -4,133 -3,211 -1,535 3.47%
NP 4,390 1,969 608 14,885 10,619 8,184 3,984 6.66%
-
NP to SH 4,390 1,969 608 14,885 10,619 8,184 3,984 6.66%
-
Tax Rate 26.91% 29.02% 35.46% 28.88% 28.02% 28.18% 27.81% -
Total Cost 261,479 170,463 82,995 434,891 297,568 198,625 98,165 91.81%
-
Net Worth 162,178 160,332 160,290 162,410 156,903 154,150 157,115 2.13%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 6,328 - - - 6,306 - -
Div Payout % - 321.43% - - - 77.05% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 162,178 160,332 160,290 162,410 156,903 154,150 157,115 2.13%
NOSH 279,617 281,285 276,363 280,018 280,184 280,273 280,563 -0.22%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.65% 1.14% 0.73% 3.31% 3.45% 3.96% 3.90% -
ROE 2.71% 1.23% 0.38% 9.17% 6.77% 5.31% 2.54% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 95.08 61.30 30.25 160.62 109.99 73.79 36.41 89.30%
EPS 1.57 0.70 0.22 5.32 3.79 2.92 1.42 6.90%
DPS 0.00 2.25 0.00 0.00 0.00 2.25 0.00 -
NAPS 0.58 0.57 0.58 0.58 0.56 0.55 0.56 2.36%
Adjusted Per Share Value based on latest NOSH - 279,681
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 51.60 33.46 16.23 87.29 59.81 40.14 19.82 88.91%
EPS 0.85 0.38 0.12 2.89 2.06 1.59 0.77 6.79%
DPS 0.00 1.23 0.00 0.00 0.00 1.22 0.00 -
NAPS 0.3147 0.3112 0.3111 0.3152 0.3045 0.2992 0.3049 2.12%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.435 0.425 0.495 0.435 0.43 0.495 0.50 -
P/RPS 0.46 0.69 1.64 0.27 0.39 0.67 1.37 -51.59%
P/EPS 27.71 60.71 225.00 8.18 11.35 16.95 35.21 -14.72%
EY 3.61 1.65 0.44 12.22 8.81 5.90 2.84 17.29%
DY 0.00 5.29 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.75 0.75 0.85 0.75 0.77 0.90 0.89 -10.75%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 20/11/15 25/08/15 28/05/15 13/02/15 21/11/14 21/08/14 -
Price 0.42 0.45 0.44 0.45 0.45 0.475 0.525 -
P/RPS 0.44 0.73 1.45 0.28 0.41 0.64 1.44 -54.53%
P/EPS 26.75 64.29 200.00 8.47 11.87 16.27 36.97 -19.35%
EY 3.74 1.56 0.50 11.81 8.42 6.15 2.70 24.18%
DY 0.00 5.00 0.00 0.00 0.00 4.74 0.00 -
P/NAPS 0.72 0.79 0.76 0.78 0.80 0.86 0.94 -16.24%

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