[PANSAR] YoY Quarter Result on 31-Mar-2015 [#4]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 75.15%
YoY- 185.48%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 106,017 89,552 94,527 141,589 86,835 100,477 92,031 2.38%
PBT 2,469 1,204 4,528 6,177 2,013 4,129 2,311 1.10%
Tax -636 -816 -1,039 -1,912 -519 -1,051 -856 -4.82%
NP 1,833 388 3,489 4,265 1,494 3,078 1,455 3.92%
-
NP to SH 1,833 388 3,489 4,265 1,494 3,078 1,455 3.92%
-
Tax Rate 25.76% 67.77% 22.95% 30.95% 25.78% 25.45% 37.04% -
Total Cost 104,184 89,164 91,038 137,324 85,341 97,399 90,576 2.35%
-
Net Worth 174,010 165,199 165,872 162,215 155,047 142,486 130,574 4.90%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 174,010 165,199 165,872 162,215 155,047 142,486 130,574 4.90%
NOSH 308,000 280,000 281,140 279,681 281,904 279,385 277,818 1.73%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.73% 0.43% 3.69% 3.01% 1.72% 3.06% 1.58% -
ROE 1.05% 0.23% 2.10% 2.63% 0.96% 2.16% 1.11% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.95 31.98 33.62 50.63 30.80 35.96 33.13 1.37%
EPS 0.62 0.14 1.25 1.52 0.53 1.10 0.52 2.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.58 0.55 0.51 0.47 3.86%
Adjusted Per Share Value based on latest NOSH - 279,681
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.58 17.39 18.35 27.49 16.86 19.51 17.87 2.38%
EPS 0.36 0.08 0.68 0.83 0.29 0.60 0.28 4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3379 0.3208 0.3221 0.315 0.301 0.2767 0.2535 4.90%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.17 0.415 0.43 0.435 0.495 0.355 0.47 -
P/RPS 3.25 1.30 1.28 0.86 1.61 0.99 1.42 14.79%
P/EPS 188.26 299.48 34.65 28.53 93.40 32.22 89.74 13.13%
EY 0.53 0.33 2.89 3.51 1.07 3.10 1.11 -11.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 0.70 0.73 0.75 0.90 0.70 1.00 12.05%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 23/05/17 19/05/16 28/05/15 21/05/14 23/05/13 24/05/12 -
Price 1.07 0.435 0.45 0.45 0.49 0.415 0.47 -
P/RPS 2.98 1.36 1.34 0.89 1.59 1.15 1.42 13.14%
P/EPS 172.16 313.92 36.26 29.51 92.46 37.67 89.74 11.46%
EY 0.58 0.32 2.76 3.39 1.08 2.65 1.11 -10.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.74 0.76 0.78 0.89 0.81 1.00 10.38%

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