[PANSAR] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -0.98%
YoY- -5.04%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 431,230 449,776 395,022 411,670 423,748 425,790 439,432 -1.25%
PBT 16,352 20,929 16,765 19,633 19,611 19,123 21,239 -16.03%
Tax -4,844 -6,045 -4,652 -5,349 -5,186 -4,929 -5,461 -7.70%
NP 11,508 14,884 12,113 14,284 14,425 14,194 15,778 -19.01%
-
NP to SH 11,508 14,884 12,113 14,284 14,425 14,194 15,778 -19.01%
-
Tax Rate 29.62% 28.88% 27.75% 27.24% 26.44% 25.78% 25.71% -
Total Cost 419,722 434,892 382,909 397,386 409,323 411,596 423,654 -0.62%
-
Net Worth 160,290 162,215 156,735 154,000 157,115 155,047 150,741 4.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 6,300 6,300 6,300 6,300 5,601 5,601 5,601 8.17%
Div Payout % 54.74% 42.33% 52.01% 44.11% 38.83% 39.46% 35.50% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 160,290 162,215 156,735 154,000 157,115 155,047 150,741 4.19%
NOSH 276,363 279,681 279,885 280,000 280,563 281,904 279,151 -0.66%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.67% 3.31% 3.07% 3.47% 3.40% 3.33% 3.59% -
ROE 7.18% 9.18% 7.73% 9.28% 9.18% 9.15% 10.47% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 156.04 160.82 141.14 147.03 151.03 151.04 157.42 -0.58%
EPS 4.16 5.32 4.33 5.10 5.14 5.04 5.65 -18.50%
DPS 2.25 2.25 2.25 2.25 2.00 2.00 2.00 8.19%
NAPS 0.58 0.58 0.56 0.55 0.56 0.55 0.54 4.89%
Adjusted Per Share Value based on latest NOSH - 280,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 85.40 89.08 78.23 81.53 83.92 84.32 87.03 -1.25%
EPS 2.28 2.95 2.40 2.83 2.86 2.81 3.12 -18.91%
DPS 1.25 1.25 1.25 1.25 1.11 1.11 1.11 8.26%
NAPS 0.3174 0.3213 0.3104 0.305 0.3112 0.3071 0.2985 4.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.495 0.435 0.43 0.495 0.50 0.495 0.47 -
P/RPS 0.32 0.27 0.30 0.34 0.33 0.33 0.30 4.40%
P/EPS 11.89 8.17 9.94 9.70 9.72 9.83 8.32 26.95%
EY 8.41 12.23 10.06 10.31 10.28 10.17 12.03 -21.28%
DY 4.55 5.17 5.23 4.55 4.00 4.04 4.26 4.50%
P/NAPS 0.85 0.75 0.77 0.90 0.89 0.90 0.87 -1.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 13/02/15 21/11/14 21/08/14 21/05/14 27/02/14 -
Price 0.44 0.45 0.45 0.475 0.525 0.49 0.49 -
P/RPS 0.28 0.28 0.32 0.32 0.35 0.32 0.31 -6.57%
P/EPS 10.57 8.46 10.40 9.31 10.21 9.73 8.67 14.16%
EY 9.46 11.83 9.62 10.74 9.79 10.28 11.53 -12.39%
DY 5.11 5.00 5.00 4.74 3.81 4.08 4.08 16.23%
P/NAPS 0.76 0.78 0.80 0.86 0.94 0.89 0.91 -11.34%

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