[PANSAR] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -18.66%
YoY- -12.91%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 508,764 304,785 344,023 389,182 370,065 363,870 407,458 3.76%
PBT 8,063 8,129 14,810 8,702 10,323 11,242 12,182 -6.64%
Tax -1,881 -1,557 -3,402 -2,341 -3,019 -3,262 -3,528 -9.94%
NP 6,182 6,572 11,408 6,361 7,304 7,980 8,654 -5.44%
-
NP to SH 6,459 6,470 11,408 6,361 7,304 7,980 8,654 -4.75%
-
Tax Rate 23.33% 19.15% 22.97% 26.90% 29.25% 29.02% 28.96% -
Total Cost 502,582 298,213 332,615 382,821 362,761 355,890 398,804 3.92%
-
Net Worth 303,637 178,874 178,611 181,719 168,000 165,199 163,209 10.89%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 3,450 6,876 4,579 4,620 2,800 5,593 6,249 -9.41%
Div Payout % 53.42% 106.28% 40.15% 72.63% 38.34% 70.09% 72.22% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 303,637 178,874 178,611 181,719 168,000 165,199 163,209 10.89%
NOSH 464,079 462,675 462,000 308,000 280,000 280,000 281,395 8.68%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 1.22% 2.16% 3.32% 1.63% 1.97% 2.19% 2.12% -
ROE 2.13% 3.62% 6.39% 3.50% 4.35% 4.83% 5.30% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 110.59 66.45 75.12 126.36 132.17 129.95 144.80 -4.38%
EPS 1.40 1.41 2.49 2.07 2.61 2.85 3.08 -12.30%
DPS 0.75 1.50 1.00 1.50 1.00 2.00 2.25 -16.71%
NAPS 0.66 0.39 0.39 0.59 0.60 0.59 0.58 2.17%
Adjusted Per Share Value based on latest NOSH - 308,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 98.74 59.15 66.77 75.53 71.82 70.62 79.08 3.76%
EPS 1.25 1.26 2.21 1.23 1.42 1.55 1.68 -4.80%
DPS 0.67 1.33 0.89 0.90 0.54 1.09 1.21 -9.37%
NAPS 0.5893 0.3472 0.3466 0.3527 0.326 0.3206 0.3167 10.89%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.65 0.745 0.625 0.80 0.40 0.40 0.435 -
P/RPS 0.59 1.12 0.83 0.63 0.30 0.31 0.30 11.92%
P/EPS 46.30 52.81 25.09 38.74 15.33 14.04 14.14 21.83%
EY 2.16 1.89 3.99 2.58 6.52 7.13 7.07 -17.91%
DY 1.15 2.01 1.60 1.87 2.50 5.00 5.17 -22.14%
P/NAPS 0.98 1.91 1.60 1.36 0.67 0.68 0.75 4.55%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 20/02/20 18/02/19 27/02/18 23/02/17 24/02/16 -
Price 0.63 0.855 0.685 0.86 0.825 0.42 0.42 -
P/RPS 0.57 1.29 0.91 0.68 0.62 0.32 0.29 11.90%
P/EPS 44.87 60.61 27.50 41.64 31.63 14.74 13.66 21.90%
EY 2.23 1.65 3.64 2.40 3.16 6.79 7.32 -17.95%
DY 1.19 1.75 1.46 1.74 1.21 4.76 5.36 -22.16%
P/NAPS 0.95 2.19 1.76 1.46 1.37 0.71 0.72 4.72%

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