[PANSAR] QoQ Quarter Result on 31-Mar-2018 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -22.23%
YoY- 372.42%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 88,613 97,407 97,145 106,017 93,111 97,056 90,346 -1.27%
PBT 1,230 1,868 3,135 2,469 3,257 3,230 2,627 -39.61%
Tax -332 -617 -756 -636 -900 -732 -571 -30.26%
NP 898 1,251 2,379 1,833 2,357 2,498 2,056 -42.34%
-
NP to SH 898 1,251 2,379 1,833 2,357 2,498 2,056 -42.34%
-
Tax Rate 26.99% 33.03% 24.11% 25.76% 27.63% 22.66% 21.74% -
Total Cost 87,715 96,156 94,766 104,184 90,754 94,558 88,290 -0.43%
-
Net Worth 181,719 178,639 184,800 174,010 168,000 168,000 168,000 5.35%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 4,620 - - - 2,800 - -
Div Payout % - 369.30% - - - 112.09% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 181,719 178,639 184,800 174,010 168,000 168,000 168,000 5.35%
NOSH 308,000 308,000 308,000 308,000 280,000 280,000 280,000 6.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.01% 1.28% 2.45% 1.73% 2.53% 2.57% 2.28% -
ROE 0.49% 0.70% 1.29% 1.05% 1.40% 1.49% 1.22% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 28.77 31.63 31.54 35.95 33.25 34.66 32.27 -7.34%
EPS 0.29 0.41 0.77 0.62 0.84 0.89 0.73 -45.86%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.59 0.58 0.60 0.59 0.60 0.60 0.60 -1.11%
Adjusted Per Share Value based on latest NOSH - 308,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 17.20 18.90 18.85 20.58 18.07 18.84 17.53 -1.25%
EPS 0.17 0.24 0.46 0.36 0.46 0.48 0.40 -43.38%
DPS 0.00 0.90 0.00 0.00 0.00 0.54 0.00 -
NAPS 0.3527 0.3467 0.3587 0.3377 0.326 0.326 0.326 5.37%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.80 0.81 0.88 1.17 0.40 0.40 0.41 -
P/RPS 2.78 2.56 2.79 3.25 1.20 1.15 1.27 68.34%
P/EPS 274.39 199.42 113.93 188.26 47.52 44.84 55.84 188.19%
EY 0.36 0.50 0.88 0.53 2.10 2.23 1.79 -65.57%
DY 0.00 1.85 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 1.36 1.40 1.47 1.98 0.67 0.67 0.68 58.53%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 21/11/18 27/08/18 28/05/18 27/02/18 24/11/17 23/08/17 -
Price 0.86 0.805 0.84 1.07 0.825 0.415 0.40 -
P/RPS 2.99 2.55 2.66 2.98 2.48 1.20 1.24 79.52%
P/EPS 294.97 198.19 108.75 172.16 98.01 46.52 54.47 207.42%
EY 0.34 0.50 0.92 0.58 1.02 2.15 1.84 -67.45%
DY 0.00 1.86 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 1.46 1.39 1.40 1.81 1.37 0.69 0.67 67.84%

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