[PANSAR] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -11.16%
YoY- -7.79%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 362,843 350,580 358,895 363,870 371,418 375,454 360,396 0.45%
PBT 9,387 7,481 7,918 11,242 12,152 12,660 10,533 -7.38%
Tax -3,022 -2,747 -3,039 -3,262 -3,170 -3,184 -2,655 9.00%
NP 6,365 4,734 4,879 7,980 8,982 9,476 7,878 -13.24%
-
NP to SH 6,365 4,734 4,879 7,980 8,982 9,476 7,878 -13.24%
-
Tax Rate 32.19% 36.72% 38.38% 29.02% 26.09% 25.15% 25.21% -
Total Cost 356,478 345,846 354,016 355,890 362,436 365,978 352,518 0.74%
-
Net Worth 168,000 168,000 165,199 165,199 162,212 167,544 165,872 0.85%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 2,800 5,593 5,593 5,593 5,593 6,249 6,249 -41.41%
Div Payout % 43.99% 118.16% 114.65% 70.09% 62.28% 65.95% 79.33% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 168,000 168,000 165,199 165,199 162,212 167,544 165,872 0.85%
NOSH 280,000 280,000 280,000 280,000 279,677 279,240 281,140 -0.27%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.75% 1.35% 1.36% 2.19% 2.42% 2.52% 2.19% -
ROE 3.79% 2.82% 2.95% 4.83% 5.54% 5.66% 4.75% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 129.59 125.21 128.18 129.95 132.80 134.46 128.19 0.72%
EPS 2.27 1.69 1.74 2.85 3.21 3.39 2.80 -13.04%
DPS 1.00 2.00 2.00 2.00 2.00 2.25 2.25 -41.73%
NAPS 0.60 0.60 0.59 0.59 0.58 0.60 0.59 1.12%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 70.42 68.04 69.65 70.62 72.08 72.87 69.94 0.45%
EPS 1.24 0.92 0.95 1.55 1.74 1.84 1.53 -13.06%
DPS 0.54 1.09 1.09 1.09 1.09 1.21 1.21 -41.57%
NAPS 0.326 0.326 0.3206 0.3206 0.3148 0.3252 0.3219 0.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.40 0.41 0.415 0.40 0.42 0.435 0.43 -
P/RPS 0.31 0.33 0.32 0.31 0.32 0.32 0.34 -5.96%
P/EPS 17.60 24.25 23.82 14.04 13.08 12.82 15.35 9.53%
EY 5.68 4.12 4.20 7.13 7.65 7.80 6.52 -8.77%
DY 2.50 4.88 4.82 5.00 4.76 5.17 5.23 -38.83%
P/NAPS 0.67 0.68 0.70 0.68 0.72 0.72 0.73 -5.55%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 23/08/17 23/05/17 23/02/17 28/11/16 18/08/16 19/05/16 -
Price 0.415 0.40 0.435 0.42 0.40 0.455 0.45 -
P/RPS 0.32 0.32 0.34 0.32 0.30 0.34 0.35 -5.79%
P/EPS 18.26 23.66 24.96 14.74 12.46 13.41 16.06 8.92%
EY 5.48 4.23 4.01 6.79 8.03 7.46 6.23 -8.18%
DY 2.41 5.00 4.60 4.76 5.00 4.95 5.00 -38.49%
P/NAPS 0.69 0.67 0.74 0.71 0.69 0.76 0.76 -6.23%

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