[PANSAR] YoY TTM 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- -15.2%
YoY- -23.23%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 370,065 363,870 407,458 395,022 439,432 421,489 396,096 -1.12%
PBT 10,323 11,242 12,182 16,765 21,239 21,384 26,957 -14.77%
Tax -3,019 -3,262 -3,528 -4,652 -5,461 -5,547 -6,847 -12.74%
NP 7,304 7,980 8,654 12,113 15,778 15,837 20,110 -15.51%
-
NP to SH 7,304 7,980 8,654 12,113 15,778 15,837 20,110 -15.51%
-
Tax Rate 29.25% 29.02% 28.96% 27.75% 25.71% 25.94% 25.40% -
Total Cost 362,761 355,890 398,804 382,909 423,654 405,652 375,986 -0.59%
-
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 2,800 5,593 6,249 6,300 5,601 5,587 5,603 -10.90%
Div Payout % 38.34% 70.09% 72.22% 52.01% 35.50% 35.28% 27.86% -
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 1.97% 2.19% 2.12% 3.07% 3.59% 3.76% 5.08% -
ROE 4.35% 4.83% 5.30% 7.73% 10.47% 11.29% 15.57% -
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 132.17 129.95 144.80 141.14 157.42 150.30 141.04 -1.07%
EPS 2.61 2.85 3.08 4.33 5.65 5.65 7.16 -15.46%
DPS 1.00 2.00 2.25 2.25 2.00 2.00 2.00 -10.90%
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 71.82 70.62 79.08 76.66 85.28 81.80 76.87 -1.12%
EPS 1.42 1.55 1.68 2.35 3.06 3.07 3.90 -15.48%
DPS 0.54 1.09 1.21 1.22 1.09 1.08 1.09 -11.03%
NAPS 0.326 0.3206 0.3167 0.3042 0.2926 0.2721 0.2507 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 0.30 0.31 0.30 0.30 0.30 0.25 0.33 -1.57%
P/EPS 15.33 14.04 14.14 9.94 8.32 6.73 6.56 15.18%
EY 6.52 7.13 7.07 10.06 12.03 14.86 15.24 -13.18%
DY 2.50 5.00 5.17 5.23 4.26 5.26 4.26 -8.49%
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 0.62 0.32 0.29 0.32 0.31 0.25 0.33 11.07%
P/EPS 31.63 14.74 13.66 10.40 8.67 6.73 6.56 29.94%
EY 3.16 6.79 7.32 9.62 11.53 14.86 15.24 -23.04%
DY 1.21 4.76 5.36 5.00 4.08 5.26 4.26 -18.90%
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