[PANSAR] QoQ TTM Result on 31-Mar-2019 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 26.68%
YoY- -7.85%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 344,023 343,144 352,403 367,982 389,182 393,680 393,329 -8.51%
PBT 14,810 12,192 9,421 10,541 8,702 10,729 12,091 14.43%
Tax -3,402 -2,723 -2,302 -2,483 -2,341 -2,909 -3,024 8.14%
NP 11,408 9,469 7,119 8,058 6,361 7,820 9,067 16.49%
-
NP to SH 11,408 9,469 7,119 8,058 6,361 7,820 9,067 16.49%
-
Tax Rate 22.97% 22.33% 24.43% 23.56% 26.90% 27.11% 25.01% -
Total Cost 332,615 333,675 345,284 359,924 382,821 385,860 384,262 -9.15%
-
Net Worth 178,611 174,031 178,611 174,031 181,719 178,639 184,800 -2.23%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,579 4,579 4,620 4,620 4,620 4,620 2,800 38.68%
Div Payout % 40.15% 48.37% 64.90% 57.33% 72.63% 59.08% 30.88% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 178,611 174,031 178,611 174,031 181,719 178,639 184,800 -2.23%
NOSH 462,000 462,000 462,000 308,000 308,000 308,000 308,000 30.94%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.32% 2.76% 2.02% 2.19% 1.63% 1.99% 2.31% -
ROE 6.39% 5.44% 3.99% 4.63% 3.50% 4.38% 4.91% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 75.12 74.93 76.95 120.52 126.36 127.82 127.70 -29.72%
EPS 2.49 2.07 1.55 2.64 2.07 2.54 2.94 -10.45%
DPS 1.00 1.00 1.01 1.50 1.50 1.50 0.91 6.47%
NAPS 0.39 0.38 0.39 0.57 0.59 0.58 0.60 -24.90%
Adjusted Per Share Value based on latest NOSH - 308,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 66.80 66.62 68.42 71.45 75.56 76.44 76.37 -8.51%
EPS 2.21 1.84 1.38 1.56 1.24 1.52 1.76 16.34%
DPS 0.89 0.89 0.90 0.90 0.90 0.90 0.54 39.40%
NAPS 0.3468 0.3379 0.3468 0.3379 0.3528 0.3468 0.3588 -2.23%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.625 0.55 0.49 0.80 0.80 0.81 0.88 -
P/RPS 0.83 0.73 0.64 0.66 0.63 0.63 0.69 13.06%
P/EPS 25.09 26.60 31.52 30.31 38.74 31.90 29.89 -10.98%
EY 3.99 3.76 3.17 3.30 2.58 3.13 3.35 12.32%
DY 1.60 1.82 2.06 1.87 1.87 1.85 1.03 34.02%
P/NAPS 1.60 1.45 1.26 1.40 1.36 1.40 1.47 5.79%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 21/11/19 20/08/19 24/05/19 18/02/19 21/11/18 27/08/18 -
Price 0.685 0.575 0.45 0.50 0.86 0.805 0.84 -
P/RPS 0.91 0.77 0.58 0.41 0.68 0.63 0.66 23.80%
P/EPS 27.50 27.81 28.95 18.95 41.64 31.71 28.53 -2.41%
EY 3.64 3.60 3.45 5.28 2.40 3.15 3.50 2.64%
DY 1.46 1.74 2.24 3.00 1.74 1.86 1.08 22.19%
P/NAPS 1.76 1.51 1.15 0.88 1.46 1.39 1.40 16.43%

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