[PANSAR] YoY TTM 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- -13.75%
YoY- 22.86%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 441,167 293,341 343,144 393,680 362,843 371,418 415,399 1.00%
PBT 14,009 3,576 12,192 10,729 9,387 12,152 12,308 2.17%
Tax -2,292 -1,522 -2,723 -2,909 -3,022 -3,170 -3,639 -7.40%
NP 11,717 2,054 9,469 7,820 6,365 8,982 8,669 5.14%
-
NP to SH 11,675 2,142 9,469 7,820 6,365 8,982 8,669 5.08%
-
Tax Rate 16.36% 42.56% 22.33% 27.11% 32.19% 26.09% 29.57% -
Total Cost 429,450 291,287 333,675 385,860 356,478 362,436 406,730 0.90%
-
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 % 29.55% 321.03% 48.37% 59.08% 43.99% 62.28% 72.09% -
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 2.66% 0.70% 2.76% 1.99% 1.75% 2.42% 2.09% -
ROE 3.85% 1.26% 5.44% 4.38% 3.79% 5.54% 5.48% -
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 95.89 63.99 74.93 127.82 129.59 132.80 149.56 -7.13%
EPS 2.54 0.47 2.07 2.54 2.27 3.21 3.12 -3.36%
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 87.37 58.09 67.96 77.97 71.86 73.56 82.27 1.00%
EPS 2.31 0.42 1.88 1.55 1.26 1.78 1.72 5.03%
DPS 0.68 1.36 0.91 0.91 0.55 1.11 1.24 -9.51%
NAPS 0.6013 0.3359 0.3447 0.3538 0.3327 0.3213 0.3135 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 0.68 0.98 0.73 0.63 0.31 0.32 0.28 15.92%
P/EPS 25.61 134.83 26.60 31.90 17.60 13.08 13.62 11.08%
EY 3.90 0.74 3.76 3.13 5.68 7.65 7.34 -9.99%
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 0.68 0.91 0.77 0.63 0.32 0.30 0.30 14.59%
P/EPS 25.61 125.20 27.81 31.71 18.26 12.46 14.42 10.03%
EY 3.90 0.80 3.60 3.15 5.48 8.03 6.94 -9.15%
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