[PANSAR] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 8.64%
YoY- -38.08%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 280,513 187,401 90,346 358,896 269,343 183,454 98,661 100.31%
PBT 9,114 5,857 2,627 7,918 6,714 4,393 3,069 106.19%
Tax -2,203 -1,303 -571 -3,039 -2,223 -1,320 -863 86.46%
NP 6,911 4,554 2,056 4,879 4,491 3,073 2,206 113.65%
-
NP to SH 6,911 4,554 2,056 4,879 4,491 3,073 2,206 113.65%
-
Tax Rate 24.17% 22.25% 21.74% 38.38% 33.11% 30.05% 28.12% -
Total Cost 273,602 182,847 88,290 354,017 264,852 180,381 96,455 100.00%
-
Net Worth 168,000 168,000 168,000 165,199 165,199 162,030 167,544 0.18%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,800 2,800 - 5,600 5,600 5,587 - -
Div Payout % 40.52% 61.48% - 114.78% 124.69% 181.82% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 168,000 168,000 168,000 165,199 165,199 162,030 167,544 0.18%
NOSH 280,000 280,000 280,000 280,000 280,000 279,363 279,240 0.18%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.46% 2.43% 2.28% 1.36% 1.67% 1.68% 2.24% -
ROE 4.11% 2.71% 1.22% 2.95% 2.72% 1.90% 1.32% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 100.18 66.93 32.27 128.18 96.19 65.67 35.33 99.95%
EPS 2.47 1.63 0.73 1.74 1.60 1.10 0.79 113.37%
DPS 1.00 1.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 0.60 0.60 0.60 0.59 0.59 0.58 0.60 0.00%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 55.55 37.11 17.89 71.08 53.34 36.33 19.54 100.29%
EPS 1.37 0.90 0.41 0.97 0.89 0.61 0.44 112.78%
DPS 0.55 0.55 0.00 1.11 1.11 1.11 0.00 -
NAPS 0.3327 0.3327 0.3327 0.3272 0.3272 0.3209 0.3318 0.18%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.40 0.40 0.41 0.415 0.40 0.42 0.435 -
P/RPS 0.40 0.60 1.27 0.32 0.42 0.64 1.23 -52.61%
P/EPS 16.21 24.59 55.84 23.82 24.94 38.18 55.06 -55.64%
EY 6.17 4.07 1.79 4.20 4.01 2.62 1.82 125.16%
DY 2.50 2.50 0.00 4.82 5.00 4.76 0.00 -
P/NAPS 0.67 0.67 0.68 0.70 0.68 0.72 0.72 -4.67%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 23/08/17 23/05/17 23/02/17 28/11/16 18/08/16 -
Price 0.825 0.415 0.40 0.435 0.42 0.40 0.455 -
P/RPS 0.82 0.62 1.24 0.34 0.44 0.61 1.29 -26.00%
P/EPS 33.42 25.52 54.47 24.96 26.19 36.36 57.59 -30.35%
EY 2.99 3.92 1.84 4.01 3.82 2.75 1.74 43.32%
DY 1.21 2.41 0.00 4.60 4.76 5.00 0.00 -
P/NAPS 1.37 0.69 0.67 0.74 0.71 0.69 0.76 47.95%

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