[PANSAR] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 123.85%
YoY- -67.6%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 98,661 94,527 93,437 88,829 83,603 141,589 101,378 -1.79%
PBT 3,069 4,528 3,231 1,832 942 6,177 3,357 -5.80%
Tax -863 -1,039 -811 -471 -334 -1,912 -922 -4.31%
NP 2,206 3,489 2,420 1,361 608 4,265 2,435 -6.37%
-
NP to SH 2,206 3,489 2,420 1,361 608 4,265 2,435 -6.37%
-
Tax Rate 28.12% 22.95% 25.10% 25.71% 35.46% 30.95% 27.46% -
Total Cost 96,455 91,038 91,017 87,468 82,995 137,324 98,943 -1.68%
-
Net Worth 167,544 165,872 163,209 158,320 160,290 162,215 156,735 4.55%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 6,249 - - - -
Div Payout % - - - 459.18% - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 167,544 165,872 163,209 158,320 160,290 162,215 156,735 4.55%
NOSH 279,240 281,140 281,395 277,755 276,363 279,681 279,885 -0.15%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.24% 3.69% 2.59% 1.53% 0.73% 3.01% 2.40% -
ROE 1.32% 2.10% 1.48% 0.86% 0.38% 2.63% 1.55% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 35.33 33.62 33.20 31.98 30.25 50.63 36.22 -1.64%
EPS 0.79 1.25 0.86 0.49 0.22 1.52 0.87 -6.23%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.58 0.57 0.58 0.58 0.56 4.71%
Adjusted Per Share Value based on latest NOSH - 277,755
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.16 18.35 18.14 17.25 16.23 27.49 19.68 -1.77%
EPS 0.43 0.68 0.47 0.26 0.12 0.83 0.47 -5.76%
DPS 0.00 0.00 0.00 1.21 0.00 0.00 0.00 -
NAPS 0.3253 0.3221 0.3169 0.3074 0.3112 0.315 0.3043 4.55%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.435 0.43 0.435 0.425 0.495 0.435 0.43 -
P/RPS 1.23 1.28 1.31 1.33 1.64 0.86 1.19 2.23%
P/EPS 55.06 34.65 50.58 86.73 225.00 28.53 49.43 7.46%
EY 1.82 2.89 1.98 1.15 0.44 3.51 2.02 -6.72%
DY 0.00 0.00 0.00 5.29 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.75 0.75 0.85 0.75 0.77 -4.38%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 19/05/16 24/02/16 20/11/15 25/08/15 28/05/15 13/02/15 -
Price 0.455 0.45 0.42 0.45 0.44 0.45 0.45 -
P/RPS 1.29 1.34 1.26 1.41 1.45 0.89 1.24 2.67%
P/EPS 57.59 36.26 48.84 91.84 200.00 29.51 51.72 7.43%
EY 1.74 2.76 2.05 1.09 0.50 3.39 1.93 -6.68%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.72 0.79 0.76 0.78 0.80 -3.36%

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