[PANSAR] YoY Annualized Quarter 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- 5.13%
YoY- 4.86%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 386,528 358,896 360,396 449,776 425,790 429,935 399,104 -0.53%
PBT 11,583 7,918 10,534 20,928 19,125 23,200 21,666 -9.90%
Tax -2,839 -3,039 -2,655 -6,043 -4,930 -5,742 -5,861 -11.37%
NP 8,744 4,879 7,879 14,885 14,195 17,458 15,805 -9.39%
-
NP to SH 8,744 4,879 7,879 14,885 14,195 17,458 15,805 -9.39%
-
Tax Rate 24.51% 38.38% 25.20% 28.88% 25.78% 24.75% 27.05% -
Total Cost 377,784 354,017 352,517 434,891 411,595 412,477 383,299 -0.24%
-
Net Worth 174,010 165,199 165,374 162,410 154,000 142,873 131,616 4.76%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,949 5,600 6,306 - - - - -
Div Payout % 33.73% 114.78% 80.04% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 174,010 165,199 165,374 162,410 154,000 142,873 131,616 4.76%
NOSH 308,000 280,000 280,295 280,018 279,999 280,143 280,035 1.59%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.26% 1.36% 2.19% 3.31% 3.33% 4.06% 3.96% -
ROE 5.02% 2.95% 4.76% 9.17% 9.22% 12.22% 12.01% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 131.06 128.18 128.58 160.62 152.07 153.47 142.52 -1.38%
EPS 3.08 1.74 2.81 5.32 5.07 6.24 5.64 -9.58%
DPS 1.00 2.00 2.25 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.58 0.55 0.51 0.47 3.86%
Adjusted Per Share Value based on latest NOSH - 279,681
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 75.05 69.68 69.97 87.33 82.67 83.48 77.49 -0.53%
EPS 1.70 0.95 1.53 2.89 2.76 3.39 3.07 -9.37%
DPS 0.57 1.09 1.22 0.00 0.00 0.00 0.00 -
NAPS 0.3379 0.3208 0.3211 0.3153 0.299 0.2774 0.2555 4.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.17 0.415 0.43 0.435 0.495 0.355 0.47 -
P/RPS 0.89 0.32 0.33 0.27 0.33 0.23 0.33 17.97%
P/EPS 39.46 23.82 15.30 8.18 9.76 5.70 8.33 29.57%
EY 2.53 4.20 6.54 12.22 10.24 17.55 12.01 -22.85%
DY 0.85 4.82 5.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 0.70 0.73 0.75 0.90 0.70 1.00 12.05%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 23/05/17 19/05/16 28/05/15 21/05/14 23/05/13 24/05/12 -
Price 1.07 0.435 0.45 0.45 0.49 0.415 0.47 -
P/RPS 0.82 0.34 0.35 0.28 0.32 0.27 0.33 16.37%
P/EPS 36.09 24.96 16.01 8.47 9.67 6.66 8.33 27.66%
EY 2.77 4.01 6.25 11.81 10.35 15.02 12.01 -21.68%
DY 0.93 4.60 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.74 0.76 0.78 0.89 0.81 1.00 10.38%

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