[PANSAR] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 22.88%
YoY- 4.86%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 407,458 415,399 431,230 449,776 395,022 411,670 423,748 -2.57%
PBT 12,182 12,308 16,352 20,929 16,765 19,633 19,611 -27.13%
Tax -3,528 -3,639 -4,844 -6,045 -4,652 -5,349 -5,186 -22.59%
NP 8,654 8,669 11,508 14,884 12,113 14,284 14,425 -28.80%
-
NP to SH 8,654 8,669 11,508 14,884 12,113 14,284 14,425 -28.80%
-
Tax Rate 28.96% 29.57% 29.62% 28.88% 27.75% 27.24% 26.44% -
Total Cost 398,804 406,730 419,722 434,892 382,909 397,386 409,323 -1.71%
-
Net Worth 163,209 158,320 160,290 162,215 156,735 154,000 157,115 2.56%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,249 6,249 6,300 6,300 6,300 6,300 5,601 7.54%
Div Payout % 72.22% 72.09% 54.74% 42.33% 52.01% 44.11% 38.83% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 163,209 158,320 160,290 162,215 156,735 154,000 157,115 2.56%
NOSH 281,395 277,755 276,363 279,681 279,885 280,000 280,563 0.19%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.12% 2.09% 2.67% 3.31% 3.07% 3.47% 3.40% -
ROE 5.30% 5.48% 7.18% 9.18% 7.73% 9.28% 9.18% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 144.80 149.56 156.04 160.82 141.14 147.03 151.03 -2.76%
EPS 3.08 3.12 4.16 5.32 4.33 5.10 5.14 -28.85%
DPS 2.25 2.25 2.25 2.25 2.25 2.25 2.00 8.14%
NAPS 0.58 0.57 0.58 0.58 0.56 0.55 0.56 2.36%
Adjusted Per Share Value based on latest NOSH - 279,681
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 79.08 80.62 83.69 87.29 76.66 79.89 82.24 -2.57%
EPS 1.68 1.68 2.23 2.89 2.35 2.77 2.80 -28.79%
DPS 1.21 1.21 1.22 1.22 1.22 1.22 1.09 7.19%
NAPS 0.3167 0.3073 0.3111 0.3148 0.3042 0.2989 0.3049 2.55%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.435 0.425 0.495 0.435 0.43 0.495 0.50 -
P/RPS 0.30 0.28 0.32 0.27 0.30 0.34 0.33 -6.14%
P/EPS 14.14 13.62 11.89 8.17 9.94 9.70 9.72 28.29%
EY 7.07 7.34 8.41 12.23 10.06 10.31 10.28 -22.03%
DY 5.17 5.29 4.55 5.17 5.23 4.55 4.00 18.59%
P/NAPS 0.75 0.75 0.85 0.75 0.77 0.90 0.89 -10.75%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 20/11/15 25/08/15 28/05/15 13/02/15 21/11/14 21/08/14 -
Price 0.42 0.45 0.44 0.45 0.45 0.475 0.525 -
P/RPS 0.29 0.30 0.28 0.28 0.32 0.32 0.35 -11.75%
P/EPS 13.66 14.42 10.57 8.46 10.40 9.31 10.21 21.35%
EY 7.32 6.94 9.46 11.83 9.62 10.74 9.79 -17.57%
DY 5.36 5.00 5.11 5.00 5.00 4.74 3.81 25.47%
P/NAPS 0.72 0.79 0.76 0.78 0.80 0.86 0.94 -16.24%

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