[PANSAR] YoY Quarter Result on 30-Sep-2018 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -47.41%
YoY- -49.92%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 163,772 72,644 88,148 97,407 97,056 84,793 88,829 10.72%
PBT 9,614 1,195 4,639 1,868 3,230 1,324 1,832 31.79%
Tax -1,938 -683 -1,038 -617 -732 -457 -471 26.55%
NP 7,676 512 3,601 1,251 2,498 867 1,361 33.38%
-
NP to SH 7,781 600 3,601 1,251 2,498 867 1,361 33.68%
-
Tax Rate 20.16% 57.15% 22.38% 33.03% 22.66% 34.52% 25.71% -
Total Cost 156,096 72,132 84,547 96,156 94,558 83,926 87,468 10.12%
-
Net Worth 303,637 169,618 174,031 178,639 168,000 162,212 158,320 11.45%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 3,450 6,876 4,579 4,620 2,800 5,593 6,249 -9.41%
Div Payout % 44.34% 1,146.07% 127.18% 369.30% 112.09% 645.16% 459.18% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 303,637 169,618 174,031 178,639 168,000 162,212 158,320 11.45%
NOSH 464,079 462,675 462,000 308,000 280,000 279,677 277,755 8.92%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.69% 0.70% 4.09% 1.28% 2.57% 1.02% 1.53% -
ROE 2.56% 0.35% 2.07% 0.70% 1.49% 0.53% 0.86% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 35.60 15.85 19.25 31.63 34.66 30.32 31.98 1.80%
EPS 1.69 0.13 0.79 0.41 0.89 0.31 0.49 22.89%
DPS 0.75 1.50 1.00 1.50 1.00 2.00 2.25 -16.71%
NAPS 0.66 0.37 0.38 0.58 0.60 0.58 0.57 2.47%
Adjusted Per Share Value based on latest NOSH - 308,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 31.78 14.10 17.11 18.90 18.84 16.46 17.24 10.72%
EPS 1.51 0.12 0.70 0.24 0.48 0.17 0.26 34.03%
DPS 0.67 1.33 0.89 0.90 0.54 1.09 1.21 -9.37%
NAPS 0.5893 0.3292 0.3378 0.3467 0.326 0.3148 0.3073 11.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.65 0.63 0.55 0.81 0.40 0.42 0.425 -
P/RPS 1.83 3.98 2.86 2.56 1.15 1.39 1.33 5.45%
P/EPS 38.43 481.35 69.95 199.42 44.84 135.48 86.73 -12.67%
EY 2.60 0.21 1.43 0.50 2.23 0.74 1.15 14.54%
DY 1.15 2.38 1.82 1.85 2.50 4.76 5.29 -22.43%
P/NAPS 0.98 1.70 1.45 1.40 0.67 0.72 0.75 4.55%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 19/11/20 21/11/19 21/11/18 24/11/17 28/11/16 20/11/15 -
Price 0.65 0.585 0.575 0.805 0.415 0.40 0.45 -
P/RPS 1.83 3.69 2.99 2.55 1.20 1.32 1.41 4.43%
P/EPS 38.43 446.97 73.13 198.19 46.52 129.03 91.84 -13.50%
EY 2.60 0.22 1.37 0.50 2.15 0.78 1.09 15.57%
DY 1.15 2.56 1.74 1.86 2.41 5.00 5.00 -21.70%
P/NAPS 0.98 1.58 1.51 1.39 0.69 0.69 0.79 3.65%

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