[PANSAR] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 79.48%
YoY- -47.07%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 269,343 183,454 98,661 360,396 265,869 172,432 83,603 117.36%
PBT 6,714 4,393 3,069 10,534 6,006 2,774 942 268.15%
Tax -2,223 -1,320 -863 -2,655 -1,616 -805 -334 251.80%
NP 4,491 3,073 2,206 7,879 4,390 1,969 608 276.98%
-
NP to SH 4,491 3,073 2,206 7,879 4,390 1,969 608 276.98%
-
Tax Rate 33.11% 30.05% 28.12% 25.20% 26.91% 29.02% 35.46% -
Total Cost 264,852 180,381 96,455 352,517 261,479 170,463 82,995 115.99%
-
Net Worth 165,199 162,030 167,544 165,374 162,178 160,332 160,290 2.02%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,600 5,587 - 6,306 - 6,328 - -
Div Payout % 124.69% 181.82% - 80.04% - 321.43% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 165,199 162,030 167,544 165,374 162,178 160,332 160,290 2.02%
NOSH 280,000 279,363 279,240 280,295 279,617 281,285 276,363 0.87%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.67% 1.68% 2.24% 2.19% 1.65% 1.14% 0.73% -
ROE 2.72% 1.90% 1.32% 4.76% 2.71% 1.23% 0.38% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 96.19 65.67 35.33 128.58 95.08 61.30 30.25 115.48%
EPS 1.60 1.10 0.79 2.81 1.57 0.70 0.22 273.12%
DPS 2.00 2.00 0.00 2.25 0.00 2.25 0.00 -
NAPS 0.59 0.58 0.60 0.59 0.58 0.57 0.58 1.14%
Adjusted Per Share Value based on latest NOSH - 281,140
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 52.27 35.60 19.15 69.94 51.60 33.46 16.23 117.31%
EPS 0.87 0.60 0.43 1.53 0.85 0.38 0.12 272.35%
DPS 1.09 1.08 0.00 1.22 0.00 1.23 0.00 -
NAPS 0.3206 0.3145 0.3252 0.3209 0.3147 0.3112 0.3111 2.01%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.40 0.42 0.435 0.43 0.435 0.425 0.495 -
P/RPS 0.42 0.64 1.23 0.33 0.46 0.69 1.64 -59.50%
P/EPS 24.94 38.18 55.06 15.30 27.71 60.71 225.00 -76.77%
EY 4.01 2.62 1.82 6.54 3.61 1.65 0.44 333.39%
DY 5.00 4.76 0.00 5.23 0.00 5.29 0.00 -
P/NAPS 0.68 0.72 0.72 0.73 0.75 0.75 0.85 -13.76%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 18/08/16 19/05/16 24/02/16 20/11/15 25/08/15 -
Price 0.42 0.40 0.455 0.45 0.42 0.45 0.44 -
P/RPS 0.44 0.61 1.29 0.35 0.44 0.73 1.45 -54.67%
P/EPS 26.19 36.36 57.59 16.01 26.75 64.29 200.00 -74.05%
EY 3.82 2.75 1.74 6.25 3.74 1.56 0.50 285.52%
DY 4.76 5.00 0.00 5.00 0.00 5.00 0.00 -
P/NAPS 0.71 0.69 0.76 0.76 0.72 0.79 0.76 -4.41%

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