[PANSAR] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 61.92%
YoY- -75.94%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 389,106 374,802 366,908 344,864 413,618 441,858 432,956 -1.76%
PBT 10,006 11,714 8,786 5,548 22,790 21,774 28,322 -15.91%
Tax -2,746 -2,606 -2,640 -1,610 -6,422 -5,584 -7,300 -15.03%
NP 7,260 9,108 6,146 3,938 16,368 16,190 21,022 -16.23%
-
NP to SH 7,260 9,108 6,146 3,938 16,368 16,190 21,022 -16.23%
-
Tax Rate 27.44% 22.25% 30.05% 29.02% 28.18% 25.65% 25.78% -
Total Cost 381,846 365,694 360,762 340,926 397,250 425,668 411,934 -1.25%
-
Net Worth 178,639 168,000 162,030 160,332 154,150 148,455 137,343 4.47%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 9,240 5,600 11,174 12,657 12,612 11,204 11,211 -3.16%
Div Payout % 127.27% 61.48% 181.82% 321.43% 77.05% 69.20% 53.33% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 178,639 168,000 162,030 160,332 154,150 148,455 137,343 4.47%
NOSH 308,000 280,000 279,363 281,285 280,273 280,103 280,293 1.58%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.87% 2.43% 1.68% 1.14% 3.96% 3.66% 4.86% -
ROE 4.06% 5.42% 3.79% 2.46% 10.62% 10.91% 15.31% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 126.33 133.86 131.34 122.60 147.58 157.75 154.47 -3.29%
EPS 2.36 3.26 2.20 1.40 5.84 5.78 7.50 -17.52%
DPS 3.00 2.00 4.00 4.50 4.50 4.00 4.00 -4.67%
NAPS 0.58 0.60 0.58 0.57 0.55 0.53 0.49 2.84%
Adjusted Per Share Value based on latest NOSH - 277,755
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 77.06 74.23 72.66 68.30 81.91 87.51 85.74 -1.76%
EPS 1.44 1.80 1.22 0.78 3.24 3.21 4.16 -16.19%
DPS 1.83 1.11 2.21 2.51 2.50 2.22 2.22 -3.16%
NAPS 0.3538 0.3327 0.3209 0.3175 0.3053 0.294 0.272 4.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.81 0.40 0.42 0.425 0.495 0.46 0.43 -
P/RPS 0.64 0.30 0.32 0.35 0.34 0.29 0.28 14.76%
P/EPS 34.36 12.30 19.09 30.36 8.48 7.96 5.73 34.76%
EY 2.91 8.13 5.24 3.29 11.80 12.57 17.44 -25.79%
DY 3.70 5.00 9.52 10.59 9.09 8.70 9.30 -14.23%
P/NAPS 1.40 0.67 0.72 0.75 0.90 0.87 0.88 8.04%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 24/11/17 28/11/16 20/11/15 21/11/14 21/11/13 26/11/12 -
Price 0.805 0.415 0.40 0.45 0.475 0.51 0.38 -
P/RPS 0.64 0.31 0.30 0.37 0.32 0.32 0.25 16.95%
P/EPS 34.15 12.76 18.18 32.14 8.13 8.82 5.07 37.40%
EY 2.93 7.84 5.50 3.11 12.29 11.33 19.74 -27.22%
DY 3.73 4.82 10.00 10.00 9.47 7.84 10.53 -15.87%
P/NAPS 1.39 0.69 0.69 0.79 0.86 0.96 0.78 10.10%

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