[PANSAR] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 6.1%
YoY- 19.02%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 85,889 93,437 101,378 118,026 112,980 119,307 96,236 -1.87%
PBT 2,321 3,231 3,357 6,225 4,911 5,717 6,854 -16.49%
Tax -903 -811 -922 -1,619 -1,041 -1,392 -1,652 -9.56%
NP 1,418 2,420 2,435 4,606 3,870 4,325 5,202 -19.46%
-
NP to SH 1,418 2,420 2,435 4,606 3,870 4,325 5,202 -19.46%
-
Tax Rate 38.91% 25.10% 27.46% 26.01% 21.20% 24.35% 24.10% -
Total Cost 84,471 91,017 98,943 113,420 109,110 114,982 91,034 -1.23%
-
Net Worth 165,199 163,209 156,735 150,741 140,217 129,188 104,040 8.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 165,199 163,209 156,735 150,741 140,217 129,188 104,040 8.00%
NOSH 280,000 281,395 279,885 279,151 280,434 280,844 260,100 1.23%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.65% 2.59% 2.40% 3.90% 3.43% 3.63% 5.41% -
ROE 0.86% 1.48% 1.55% 3.06% 2.76% 3.35% 5.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.67 33.20 36.22 42.28 40.29 42.48 37.00 -3.07%
EPS 0.51 0.86 0.87 1.65 1.38 1.54 2.00 -20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.56 0.54 0.50 0.46 0.40 6.68%
Adjusted Per Share Value based on latest NOSH - 279,151
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.67 18.13 19.67 22.91 21.93 23.15 18.68 -1.87%
EPS 0.28 0.47 0.47 0.89 0.75 0.84 1.01 -19.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3206 0.3167 0.3042 0.2926 0.2721 0.2507 0.2019 8.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.435 0.43 0.47 0.38 0.47 0.50 -
P/RPS 1.30 1.31 1.19 1.11 0.94 1.11 1.35 -0.62%
P/EPS 78.98 50.58 49.43 28.48 27.54 30.52 25.00 21.11%
EY 1.27 1.98 2.02 3.51 3.63 3.28 4.00 -17.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 0.77 0.87 0.76 1.02 1.25 -9.64%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 13/02/15 27/02/14 22/02/13 17/02/12 24/02/11 -
Price 0.42 0.42 0.45 0.49 0.38 0.47 0.49 -
P/RPS 1.37 1.26 1.24 1.16 0.94 1.11 1.32 0.62%
P/EPS 82.93 48.84 51.72 29.70 27.54 30.52 24.50 22.51%
EY 1.21 2.05 1.93 3.37 3.63 3.28 4.08 -18.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.80 0.91 0.76 1.02 1.23 -8.74%

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