[PANSAR] YoY Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 8.64%
YoY- -38.08%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 338,681 367,983 386,528 358,896 360,396 449,776 425,790 -3.73%
PBT 9,965 10,541 11,583 7,918 10,534 20,928 19,125 -10.28%
Tax -2,617 -2,483 -2,839 -3,039 -2,655 -6,043 -4,930 -10.00%
NP 7,348 8,058 8,744 4,879 7,879 14,885 14,195 -10.38%
-
NP to SH 7,348 8,058 8,744 4,879 7,879 14,885 14,195 -10.38%
-
Tax Rate 26.26% 23.56% 24.51% 38.38% 25.20% 28.88% 25.78% -
Total Cost 331,333 359,925 377,784 354,017 352,517 434,891 411,595 -3.54%
-
Net Worth 178,611 174,031 174,010 165,199 165,374 162,410 154,000 2.49%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 4,579 4,579 2,949 5,600 6,306 - - -
Div Payout % 62.33% 56.84% 33.73% 114.78% 80.04% - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 178,611 174,031 174,010 165,199 165,374 162,410 154,000 2.49%
NOSH 462,000 308,000 308,000 280,000 280,295 280,018 279,999 8.69%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.17% 2.19% 2.26% 1.36% 2.19% 3.31% 3.33% -
ROE 4.11% 4.63% 5.02% 2.95% 4.76% 9.17% 9.22% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 73.95 120.52 131.06 128.18 128.58 160.62 152.07 -11.31%
EPS 1.60 2.63 3.08 1.74 2.81 5.32 5.07 -17.47%
DPS 1.00 1.50 1.00 2.00 2.25 0.00 0.00 -
NAPS 0.39 0.57 0.59 0.59 0.59 0.58 0.55 -5.56%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 65.73 71.42 75.02 69.65 69.94 87.29 82.64 -3.74%
EPS 1.43 1.56 1.70 0.95 1.53 2.89 2.75 -10.31%
DPS 0.89 0.89 0.57 1.09 1.22 0.00 0.00 -
NAPS 0.3466 0.3378 0.3377 0.3206 0.3209 0.3152 0.2989 2.49%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.63 0.80 1.17 0.415 0.43 0.435 0.495 -
P/RPS 0.85 0.66 0.89 0.32 0.33 0.27 0.33 17.06%
P/EPS 39.27 30.31 39.46 23.82 15.30 8.18 9.76 26.08%
EY 2.55 3.30 2.53 4.20 6.54 12.22 10.24 -20.66%
DY 1.59 1.87 0.85 4.82 5.23 0.00 0.00 -
P/NAPS 1.62 1.40 1.98 0.70 0.73 0.75 0.90 10.28%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/06/20 24/05/19 28/05/18 23/05/17 19/05/16 28/05/15 21/05/14 -
Price 0.915 0.50 1.07 0.435 0.45 0.45 0.49 -
P/RPS 1.24 0.41 0.82 0.34 0.35 0.28 0.32 25.30%
P/EPS 57.03 18.95 36.09 24.96 16.01 8.47 9.67 34.37%
EY 1.75 5.28 2.77 4.01 6.25 11.81 10.35 -25.61%
DY 1.09 3.00 0.93 4.60 5.00 0.00 0.00 -
P/NAPS 2.35 0.88 1.81 0.74 0.76 0.78 0.89 17.54%

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