[PANSAR] YoY Quarter Result on 31-Dec-2014 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -42.02%
YoY- -47.13%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 93,111 85,889 93,437 101,378 118,026 112,980 119,307 -4.04%
PBT 3,257 2,321 3,231 3,357 6,225 4,911 5,717 -8.94%
Tax -900 -903 -811 -922 -1,619 -1,041 -1,392 -7.00%
NP 2,357 1,418 2,420 2,435 4,606 3,870 4,325 -9.61%
-
NP to SH 2,357 1,418 2,420 2,435 4,606 3,870 4,325 -9.61%
-
Tax Rate 27.63% 38.91% 25.10% 27.46% 26.01% 21.20% 24.35% -
Total Cost 90,754 84,471 91,017 98,943 113,420 109,110 114,982 -3.86%
-
Net Worth 168,000 165,199 163,209 156,735 150,741 140,217 129,188 4.47%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 168,000 165,199 163,209 156,735 150,741 140,217 129,188 4.47%
NOSH 280,000 280,000 281,395 279,885 279,151 280,434 280,844 -0.05%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.53% 1.65% 2.59% 2.40% 3.90% 3.43% 3.63% -
ROE 1.40% 0.86% 1.48% 1.55% 3.06% 2.76% 3.35% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 33.25 30.67 33.20 36.22 42.28 40.29 42.48 -3.99%
EPS 0.84 0.51 0.86 0.87 1.65 1.38 1.54 -9.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.58 0.56 0.54 0.50 0.46 4.52%
Adjusted Per Share Value based on latest NOSH - 279,885
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.08 16.68 18.14 19.68 22.92 21.94 23.16 -4.03%
EPS 0.46 0.28 0.47 0.47 0.89 0.75 0.84 -9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3262 0.3208 0.3169 0.3043 0.2927 0.2722 0.2508 4.47%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.40 0.40 0.435 0.43 0.47 0.38 0.47 -
P/RPS 1.20 1.30 1.31 1.19 1.11 0.94 1.11 1.30%
P/EPS 47.52 78.98 50.58 49.43 28.48 27.54 30.52 7.65%
EY 2.10 1.27 1.98 2.02 3.51 3.63 3.28 -7.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.75 0.77 0.87 0.76 1.02 -6.75%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 24/02/16 13/02/15 27/02/14 22/02/13 17/02/12 -
Price 0.825 0.42 0.42 0.45 0.49 0.38 0.47 -
P/RPS 2.48 1.37 1.26 1.24 1.16 0.94 1.11 14.32%
P/EPS 98.01 82.93 48.84 51.72 29.70 27.54 30.52 21.44%
EY 1.02 1.21 2.05 1.93 3.37 3.63 3.28 -17.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.71 0.72 0.80 0.91 0.76 1.02 5.03%

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