[PANSAR] YoY Quarter Result on 31-Dec-2017 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -5.64%
YoY- 66.22%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 100,936 89,492 88,613 93,111 85,889 93,437 101,378 -0.07%
PBT 8,401 3,848 1,230 3,257 2,321 3,231 3,357 16.50%
Tax -1,046 -1,011 -332 -900 -903 -811 -922 2.12%
NP 7,355 2,837 898 2,357 1,418 2,420 2,435 20.21%
-
NP to SH 7,165 2,837 898 2,357 1,418 2,420 2,435 19.68%
-
Tax Rate 12.45% 26.27% 26.99% 27.63% 38.91% 25.10% 27.46% -
Total Cost 93,581 86,655 87,715 90,754 84,471 91,017 98,943 -0.92%
-
Net Worth 178,874 178,611 181,719 168,000 165,199 163,209 156,735 2.22%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 178,874 178,611 181,719 168,000 165,199 163,209 156,735 2.22%
NOSH 462,675 462,000 308,000 280,000 280,000 281,395 279,885 8.73%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.29% 3.17% 1.01% 2.53% 1.65% 2.59% 2.40% -
ROE 4.01% 1.59% 0.49% 1.40% 0.86% 1.48% 1.55% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 22.01 19.54 28.77 33.25 30.67 33.20 36.22 -7.95%
EPS 1.56 0.62 0.29 0.84 0.51 0.86 0.87 10.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.59 0.60 0.59 0.58 0.56 -5.84%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 19.59 17.37 17.20 18.07 16.67 18.13 19.67 -0.06%
EPS 1.39 0.55 0.17 0.46 0.28 0.47 0.47 19.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3472 0.3466 0.3527 0.326 0.3206 0.3167 0.3042 2.22%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.745 0.625 0.80 0.40 0.40 0.435 0.43 -
P/RPS 3.39 3.20 2.78 1.20 1.30 1.31 1.19 19.04%
P/EPS 47.69 100.89 274.39 47.52 78.98 50.58 49.43 -0.59%
EY 2.10 0.99 0.36 2.10 1.27 1.98 2.02 0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.60 1.36 0.67 0.68 0.75 0.77 16.33%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 20/02/20 18/02/19 27/02/18 23/02/17 24/02/16 13/02/15 -
Price 0.855 0.685 0.86 0.825 0.42 0.42 0.45 -
P/RPS 3.89 3.51 2.99 2.48 1.37 1.26 1.24 20.97%
P/EPS 54.73 110.58 294.97 98.01 82.93 48.84 51.72 0.94%
EY 1.83 0.90 0.34 1.02 1.21 2.05 1.93 -0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.76 1.46 1.37 0.71 0.72 0.80 18.25%

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