[PANSAR] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 1.17%
YoY- 53.89%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 300,414 345,608 377,554 374,017 359,124 354,492 410,916 -5.08%
PBT 11,553 14,004 8,310 12,152 8,952 8,008 19,669 -8.47%
Tax -2,085 -3,500 -2,273 -2,937 -2,964 -2,154 -5,510 -14.94%
NP 9,468 10,504 6,037 9,214 5,988 5,853 14,158 -6.48%
-
NP to SH 9,333 10,504 6,037 9,214 5,988 5,853 14,158 -6.70%
-
Tax Rate 18.05% 24.99% 27.35% 24.17% 33.11% 26.90% 28.01% -
Total Cost 290,946 335,104 371,517 364,802 353,136 348,638 396,757 -5.03%
-
Net Worth 178,874 178,611 181,719 168,000 165,199 162,178 156,903 2.20%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 9,173 6,106 6,160 3,733 7,466 - - -
Div Payout % 98.28% 58.13% 102.03% 40.52% 124.69% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 178,874 178,611 181,719 168,000 165,199 162,178 156,903 2.20%
NOSH 462,675 462,000 308,000 280,000 280,000 279,617 280,184 8.71%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.15% 3.04% 1.60% 2.46% 1.67% 1.65% 3.45% -
ROE 5.22% 5.88% 3.32% 5.48% 3.62% 3.61% 9.02% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 65.50 75.46 122.58 133.58 128.26 126.78 146.66 -12.56%
EPS 2.04 2.29 1.96 3.29 2.13 2.09 5.05 -14.00%
DPS 2.00 1.33 2.00 1.33 2.67 0.00 0.00 -
NAPS 0.39 0.39 0.59 0.60 0.59 0.58 0.56 -5.84%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 58.30 67.07 73.27 72.59 69.70 68.80 79.75 -5.08%
EPS 1.81 2.04 1.17 1.79 1.16 1.14 2.75 -6.72%
DPS 1.78 1.19 1.20 0.72 1.45 0.00 0.00 -
NAPS 0.3472 0.3466 0.3527 0.326 0.3206 0.3147 0.3045 2.20%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.745 0.625 0.80 0.40 0.40 0.435 0.43 -
P/RPS 1.14 0.83 0.65 0.30 0.31 0.34 0.29 25.60%
P/EPS 36.61 27.25 40.81 12.15 18.70 20.78 8.51 27.50%
EY 2.73 3.67 2.45 8.23 5.35 4.81 11.75 -21.57%
DY 2.68 2.13 2.50 3.33 6.67 0.00 0.00 -
P/NAPS 1.91 1.60 1.36 0.67 0.68 0.75 0.77 16.33%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 20/02/20 18/02/19 27/02/18 23/02/17 24/02/16 13/02/15 -
Price 0.855 0.685 0.86 0.825 0.42 0.42 0.45 -
P/RPS 1.31 0.91 0.70 0.62 0.33 0.33 0.31 27.12%
P/EPS 42.02 29.87 43.87 25.07 19.64 20.06 8.91 29.46%
EY 2.38 3.35 2.28 3.99 5.09 4.98 11.23 -22.76%
DY 2.34 1.95 2.33 1.62 6.35 0.00 0.00 -
P/NAPS 2.19 1.76 1.46 1.37 0.71 0.72 0.80 18.25%

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