[PANSAR] YoY Annualized Quarter 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- 2.71%
YoY- 1.1%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 374,802 366,908 344,864 413,618 441,858 432,956 375,532 -0.03%
PBT 11,714 8,786 5,548 22,790 21,774 28,322 27,276 -13.12%
Tax -2,606 -2,640 -1,610 -6,422 -5,584 -7,300 -7,226 -15.61%
NP 9,108 6,146 3,938 16,368 16,190 21,022 20,050 -12.31%
-
NP to SH 9,108 6,146 3,938 16,368 16,190 21,022 20,050 -12.31%
-
Tax Rate 22.25% 30.05% 29.02% 28.18% 25.65% 25.78% 26.49% -
Total Cost 365,694 360,762 340,926 397,250 425,668 411,934 355,482 0.47%
-
Net Worth 168,000 162,030 160,332 154,150 148,455 137,343 126,012 4.90%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 5,600 11,174 12,657 12,612 11,204 11,211 11,201 -10.90%
Div Payout % 61.48% 181.82% 321.43% 77.05% 69.20% 53.33% 55.87% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 168,000 162,030 160,332 154,150 148,455 137,343 126,012 4.90%
NOSH 280,000 279,363 281,285 280,273 280,103 280,293 280,027 -0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.43% 1.68% 1.14% 3.96% 3.66% 4.86% 5.34% -
ROE 5.42% 3.79% 2.46% 10.62% 10.91% 15.31% 15.91% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 133.86 131.34 122.60 147.58 157.75 154.47 134.11 -0.03%
EPS 3.26 2.20 1.40 5.84 5.78 7.50 7.16 -12.27%
DPS 2.00 4.00 4.50 4.50 4.00 4.00 4.00 -10.90%
NAPS 0.60 0.58 0.57 0.55 0.53 0.49 0.45 4.90%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 72.74 71.21 66.93 80.27 85.75 84.03 72.88 -0.03%
EPS 1.77 1.19 0.76 3.18 3.14 4.08 3.89 -12.28%
DPS 1.09 2.17 2.46 2.45 2.17 2.18 2.17 -10.83%
NAPS 0.326 0.3145 0.3112 0.2992 0.2881 0.2665 0.2446 4.89%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.40 0.42 0.425 0.495 0.46 0.43 0.415 -
P/RPS 0.30 0.32 0.35 0.34 0.29 0.28 0.31 -0.54%
P/EPS 12.30 19.09 30.36 8.48 7.96 5.73 5.80 13.33%
EY 8.13 5.24 3.29 11.80 12.57 17.44 17.25 -11.77%
DY 5.00 9.52 10.59 9.09 8.70 9.30 9.64 -10.35%
P/NAPS 0.67 0.72 0.75 0.90 0.87 0.88 0.92 -5.14%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 28/11/16 20/11/15 21/11/14 21/11/13 26/11/12 18/11/11 -
Price 0.415 0.40 0.45 0.475 0.51 0.38 0.47 -
P/RPS 0.31 0.30 0.37 0.32 0.32 0.25 0.35 -2.00%
P/EPS 12.76 18.18 32.14 8.13 8.82 5.07 6.56 11.71%
EY 7.84 5.50 3.11 12.29 11.33 19.74 15.23 -10.46%
DY 4.82 10.00 10.00 9.47 7.84 10.53 8.51 -9.03%
P/NAPS 0.69 0.69 0.79 0.86 0.96 0.78 1.04 -6.60%

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