[PANSAR] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -5.64%
YoY- 66.22%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 97,407 97,145 106,017 93,111 97,056 90,346 89,552 5.75%
PBT 1,868 3,135 2,469 3,257 3,230 2,627 1,204 33.98%
Tax -617 -756 -636 -900 -732 -571 -816 -16.98%
NP 1,251 2,379 1,833 2,357 2,498 2,056 388 118.09%
-
NP to SH 1,251 2,379 1,833 2,357 2,498 2,056 388 118.09%
-
Tax Rate 33.03% 24.11% 25.76% 27.63% 22.66% 21.74% 67.77% -
Total Cost 96,156 94,766 104,184 90,754 94,558 88,290 89,164 5.15%
-
Net Worth 178,639 184,800 174,010 168,000 168,000 168,000 165,199 5.34%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 4,620 - - - 2,800 - - -
Div Payout % 369.30% - - - 112.09% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 178,639 184,800 174,010 168,000 168,000 168,000 165,199 5.34%
NOSH 308,000 308,000 308,000 280,000 280,000 280,000 280,000 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.28% 2.45% 1.73% 2.53% 2.57% 2.28% 0.43% -
ROE 0.70% 1.29% 1.05% 1.40% 1.49% 1.22% 0.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.63 31.54 35.95 33.25 34.66 32.27 31.98 -0.73%
EPS 0.41 0.77 0.62 0.84 0.89 0.73 0.14 104.55%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.58 0.60 0.59 0.60 0.60 0.60 0.59 -1.13%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.29 19.24 21.00 18.44 19.22 17.89 17.74 5.73%
EPS 0.25 0.47 0.36 0.47 0.49 0.41 0.08 113.59%
DPS 0.91 0.00 0.00 0.00 0.55 0.00 0.00 -
NAPS 0.3538 0.366 0.3446 0.3327 0.3327 0.3327 0.3272 5.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.81 0.88 1.17 0.40 0.40 0.41 0.415 -
P/RPS 2.56 2.79 3.25 1.20 1.15 1.27 1.30 57.04%
P/EPS 199.42 113.93 188.26 47.52 44.84 55.84 299.48 -23.72%
EY 0.50 0.88 0.53 2.10 2.23 1.79 0.33 31.88%
DY 1.85 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 1.40 1.47 1.98 0.67 0.67 0.68 0.70 58.67%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 27/08/18 28/05/18 27/02/18 24/11/17 23/08/17 23/05/17 -
Price 0.805 0.84 1.07 0.825 0.415 0.40 0.435 -
P/RPS 2.55 2.66 2.98 2.48 1.20 1.24 1.36 51.99%
P/EPS 198.19 108.75 172.16 98.01 46.52 54.47 313.92 -26.38%
EY 0.50 0.92 0.58 1.02 2.15 1.84 0.32 34.61%
DY 1.86 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 1.39 1.40 1.81 1.37 0.69 0.67 0.74 52.17%

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