[PANSAR] QoQ TTM Result on 30-Sep-2016 [#2]

Stock

[PANSAR] PANSAR BERHAD

Announcement Date

28-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Sep-2016 [#2]

Profit Trend

QoQ- -5.21%

YoY- 3.61%

Quarter Report

PB 2Q FY17 Announcement.pdf

Latest QR

Upcoming QR

PANSAR's Result

PANSAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	350,580	358,895	363,870	371,418	375,454	360,396	407,458	-9.54%
YoY %	-2.32%	-1.37%	-2.03%	-1.07%	4.18%	-11.55%	-	-
Horiz. %	86.04%	88.08%	89.30%	91.15%	92.15%	88.45%	100.00%	-
PBT	7,481	7,918	11,242	12,152	12,660	10,533	12,182	-27.77%
YoY %	-5.52%	-29.57%	-7.49%	-4.01%	20.19%	-13.54%	-	-
Horiz. %	61.41%	65.00%	92.28%	99.75%	103.92%	86.46%	100.00%	-
Tax	-2,747	-3,039	-3,262	-3,170	-3,184	-2,655	-3,528	-15.37%
YoY %	9.61%	6.84%	-2.90%	0.44%	-19.92%	24.74%	-	-
Horiz. %	77.86%	86.14%	92.46%	89.85%	90.25%	75.26%	100.00%	-
NP	4,734	4,879	7,980	8,982	9,476	7,878	8,654	-33.13%
YoY %	-2.97%	-38.86%	-11.16%	-5.21%	20.28%	-8.97%	-	-
Horiz. %	54.70%	56.38%	92.21%	103.79%	109.50%	91.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,734	4,879	7,980	8,982	9,476	7,878	8,654	-33.13%
YoY %	-2.97%	-38.86%	-11.16%	-5.21%	20.28%	-8.97%	-	-
Horiz. %	54.70%	56.38%	92.21%	103.79%	109.50%	91.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.72%	38.38%	29.02%	26.09%	25.15%	25.21%	28.96%	-
YoY %	-4.33%	32.25%	11.23%	3.74%	-0.24%	-12.95%	-	-
Horiz. %	126.80%	132.53%	100.21%	90.09%	86.84%	87.05%	100.00%	-
Total Cost	345,846	354,016	355,890	362,436	365,978	352,518	398,804	-9.06%
YoY %	-2.31%	-0.53%	-1.81%	-0.97%	3.82%	-11.61%	-	-
Horiz. %	86.72%	88.77%	89.24%	90.88%	91.77%	88.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,000	165,199	165,199	162,212	167,544	165,872	163,209	1.94%
YoY %	1.70%	0.00%	1.84%	-3.18%	1.01%	1.63%	-	-
Horiz. %	102.94%	101.22%	101.22%	99.39%	102.66%	101.63%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	5,593	5,593	5,593	5,593	6,249	6,249	6,249	-7.13%
YoY %	0.00%	0.00%	0.00%	-10.50%	0.00%	0.00%	-	-
Horiz. %	89.50%	89.50%	89.50%	89.50%	100.00%	100.00%	100.00%	-
Div Payout %	118.16%	114.65%	70.09%	62.28%	65.95%	79.33%	72.22%	-
YoY %	3.06%	63.58%	12.54%	-5.56%	-16.87%	9.84%	-	-
Horiz. %	163.61%	158.75%	97.05%	86.24%	91.32%	109.84%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	168,000	165,199	165,199	162,212	167,544	165,872	163,209	1.94%
YoY %	1.70%	0.00%	1.84%	-3.18%	1.01%	1.63%	-	-
Horiz. %	102.94%	101.22%	101.22%	99.39%	102.66%	101.63%	100.00%	-
NOSH	280,000	280,000	280,000	279,677	279,240	281,140	281,395	-0.33%
YoY %	0.00%	0.00%	0.12%	0.16%	-0.68%	-0.09%	-	-
Horiz. %	99.50%	99.50%	99.50%	99.39%	99.23%	99.91%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	1.35%	1.36%	2.19%	2.42%	2.52%	2.19%	2.12%	-
YoY %	-0.74%	-37.90%	-9.50%	-3.97%	15.07%	3.30%	-	-
Horiz. %	63.68%	64.15%	103.30%	114.15%	118.87%	103.30%	100.00%	-
ROE	2.82%	2.95%	4.83%	5.54%	5.66%	4.75%	5.30%	-
YoY %	-4.41%	-38.92%	-12.82%	-2.12%	19.16%	-10.38%	-	-
Horiz. %	53.21%	55.66%	91.13%	104.53%	106.79%	89.62%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	125.21	128.18	129.95	132.80	134.46	128.19	144.80	-9.24%
YoY %	-2.32%	-1.36%	-2.15%	-1.23%	4.89%	-11.47%	-	-
Horiz. %	86.47%	88.52%	89.74%	91.71%	92.86%	88.53%	100.00%	-
EPS	1.69	1.74	2.85	3.21	3.39	2.80	3.08	-33.00%
YoY %	-2.87%	-38.95%	-11.21%	-5.31%	21.07%	-9.09%	-	-
Horiz. %	54.87%	56.49%	92.53%	104.22%	110.06%	90.91%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.25	2.25	2.25	-7.55%
YoY %	0.00%	0.00%	0.00%	-11.11%	0.00%	0.00%	-	-
Horiz. %	88.89%	88.89%	88.89%	88.89%	100.00%	100.00%	100.00%	-
NAPS	0.60	0.59	0.59	0.58	0.60	0.59	0.58	2.28%
YoY %	1.69%	0.00%	1.72%	-3.33%	1.69%	1.72%	-	-
Horiz. %	103.45%	101.72%	101.72%	100.00%	103.45%	101.72%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 279,677
RPS	68.04	69.65	70.62	72.08	72.87	69.94	79.08	-9.54%
YoY %	-2.31%	-1.37%	-2.03%	-1.08%	4.19%	-11.56%	-	-
Horiz. %	86.04%	88.08%	89.30%	91.15%	92.15%	88.44%	100.00%	-
EPS	0.92	0.95	1.55	1.74	1.84	1.53	1.68	-33.08%
YoY %	-3.16%	-38.71%	-10.92%	-5.43%	20.26%	-8.93%	-	-
Horiz. %	54.76%	56.55%	92.26%	103.57%	109.52%	91.07%	100.00%	-
DPS	1.09	1.09	1.09	1.09	1.21	1.21	1.21	-6.73%
YoY %	0.00%	0.00%	0.00%	-9.92%	0.00%	0.00%	-	-
Horiz. %	90.08%	90.08%	90.08%	90.08%	100.00%	100.00%	100.00%	-
NAPS	0.326	0.3206	0.3206	0.3148	0.3252	0.3219	0.3167	1.95%
YoY %	1.68%	0.00%	1.84%	-3.20%	1.03%	1.64%	-	-
Horiz. %	102.94%	101.23%	101.23%	99.40%	102.68%	101.64%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	0.41	0.415	0.40	0.42	0.435	0.43	0.435	-
P/RPS	0.33	0.32	0.31	0.32	0.32	0.34	0.30	6.56%
YoY %	3.12%	3.23%	-3.12%	0.00%	-5.88%	13.33%	-	-
Horiz. %	110.00%	106.67%	103.33%	106.67%	106.67%	113.33%	100.00%	-
P/EPS	24.25	23.82	14.04	13.08	12.82	15.35	14.14	43.32%
YoY %	1.81%	69.66%	7.34%	2.03%	-16.48%	8.56%	-	-
Horiz. %	171.50%	168.46%	99.29%	92.50%	90.66%	108.56%	100.00%	-
EY	4.12	4.20	7.13	7.65	7.80	6.52	7.07	-30.25%
YoY %	-1.90%	-41.09%	-6.80%	-1.92%	19.63%	-7.78%	-	-
Horiz. %	58.27%	59.41%	100.85%	108.20%	110.33%	92.22%	100.00%	-
DY	4.88	4.82	5.00	4.76	5.17	5.23	5.17	-3.77%
YoY %	1.24%	-3.60%	5.04%	-7.93%	-1.15%	1.16%	-	-
Horiz. %	94.39%	93.23%	96.71%	92.07%	100.00%	101.16%	100.00%	-
P/NAPS	0.68	0.70	0.68	0.72	0.72	0.73	0.75	-6.32%
YoY %	-2.86%	2.94%	-5.56%	0.00%	-1.37%	-2.67%	-	-
Horiz. %	90.67%	93.33%	90.67%	96.00%	96.00%	97.33%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	23/05/17	23/02/17	28/11/16	18/08/16	19/05/16	24/02/16	-
Price	0.40	0.435	0.42	0.40	0.455	0.45	0.42	-
P/RPS	0.32	0.34	0.32	0.30	0.34	0.35	0.29	6.78%
YoY %	-5.88%	6.25%	6.67%	-11.76%	-2.86%	20.69%	-	-
Horiz. %	110.34%	117.24%	110.34%	103.45%	117.24%	120.69%	100.00%	-
P/EPS	23.66	24.96	14.74	12.46	13.41	16.06	13.66	44.27%
YoY %	-5.21%	69.34%	18.30%	-7.08%	-16.50%	17.57%	-	-
Horiz. %	173.21%	182.72%	107.91%	91.22%	98.17%	117.57%	100.00%	-
EY	4.23	4.01	6.79	8.03	7.46	6.23	7.32	-30.64%
YoY %	5.49%	-40.94%	-15.44%	7.64%	19.74%	-14.89%	-	-
Horiz. %	57.79%	54.78%	92.76%	109.70%	101.91%	85.11%	100.00%	-
DY	5.00	4.60	4.76	5.00	4.95	5.00	5.36	-4.53%
YoY %	8.70%	-3.36%	-4.80%	1.01%	-1.00%	-6.72%	-	-
Horiz. %	93.28%	85.82%	88.81%	93.28%	92.35%	93.28%	100.00%	-
P/NAPS	0.67	0.74	0.71	0.69	0.76	0.76	0.72	-4.68%
YoY %	-9.46%	4.23%	2.90%	-9.21%	0.00%	5.56%	-	-
Horiz. %	93.06%	102.78%	98.61%	95.83%	105.56%	105.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos