[PANSAR] YoY TTM Result on 31-Mar-2016 [#4]

Stock

[PANSAR] PANSAR BERHAD

Announcement Date

19-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

31-Mar-2016 [#4]

Profit Trend

QoQ- -8.97%

YoY- -47.07%

Quarter Report

PB 4Q FY16 Announcement.pdf

Latest QR

Upcoming QR

PANSAR's Result

PANSAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	367,982	386,530	358,895	360,396	449,776	425,790	429,935	-2.55%
YoY %	-4.80%	7.70%	-0.42%	-19.87%	5.63%	-0.96%	-	-
Horiz. %	85.59%	89.90%	83.48%	83.83%	104.61%	99.04%	100.00%	-
PBT	10,541	11,583	7,918	10,533	20,929	19,123	23,202	-12.31%
YoY %	-9.00%	46.29%	-24.83%	-49.67%	9.44%	-17.58%	-	-
Horiz. %	45.43%	49.92%	34.13%	45.40%	90.20%	82.42%	100.00%	-
Tax	-2,483	-2,839	-3,039	-2,655	-6,045	-4,929	-5,742	-13.03%
YoY %	12.54%	6.58%	-14.46%	56.08%	-22.64%	14.16%	-	-
Horiz. %	43.24%	49.44%	52.93%	46.24%	105.28%	85.84%	100.00%	-
NP	8,058	8,744	4,879	7,878	14,884	14,194	17,460	-12.08%
YoY %	-7.85%	79.22%	-38.07%	-47.07%	4.86%	-18.71%	-	-
Horiz. %	46.15%	50.08%	27.94%	45.12%	85.25%	81.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,058	8,744	4,879	7,878	14,884	14,194	17,460	-12.08%
YoY %	-7.85%	79.22%	-38.07%	-47.07%	4.86%	-18.71%	-	-
Horiz. %	46.15%	50.08%	27.94%	45.12%	85.25%	81.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.56%	24.51%	38.38%	25.21%	28.88%	25.78%	24.75%	-
YoY %	-3.88%	-36.14%	52.24%	-12.71%	12.02%	4.16%	-	-
Horiz. %	95.19%	99.03%	155.07%	101.86%	116.69%	104.16%	100.00%	-
Total Cost	359,924	377,786	354,016	352,518	434,892	411,596	412,475	-2.24%
YoY %	-4.73%	6.71%	0.42%	-18.94%	5.66%	-0.21%	-	-
Horiz. %	87.26%	91.59%	85.83%	85.46%	105.43%	99.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,031	174,010	165,199	165,872	162,215	155,047	142,486	3.38%
YoY %	0.01%	5.33%	-0.41%	2.25%	4.62%	8.82%	-	-
Horiz. %	122.14%	122.12%	115.94%	116.41%	113.85%	108.82%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	4,620	2,800	5,593	6,249	6,300	5,601	5,587	-3.11%
YoY %	65.00%	-49.94%	-10.50%	-0.81%	12.48%	0.25%	-	-
Horiz. %	82.69%	50.12%	100.11%	111.85%	112.76%	100.25%	100.00%	-
Div Payout %	57.33%	32.02%	114.65%	79.33%	42.33%	39.46%	32.00%	-
YoY %	79.04%	-72.07%	44.52%	87.41%	7.27%	23.31%	-	-
Horiz. %	179.16%	100.06%	358.28%	247.91%	132.28%	123.31%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	174,031	174,010	165,199	165,872	162,215	155,047	142,486	3.38%
YoY %	0.01%	5.33%	-0.41%	2.25%	4.62%	8.82%	-	-
Horiz. %	122.14%	122.12%	115.94%	116.41%	113.85%	108.82%	100.00%	-
NOSH	308,000	308,000	280,000	281,140	279,681	281,904	279,385	1.63%
YoY %	0.00%	10.00%	-0.41%	0.52%	-0.79%	0.90%	-	-
Horiz. %	110.24%	110.24%	100.22%	100.63%	100.11%	100.90%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	2.19%	2.26%	1.36%	2.19%	3.31%	3.33%	4.06%	-
YoY %	-3.10%	66.18%	-37.90%	-33.84%	-0.60%	-17.98%	-	-
Horiz. %	53.94%	55.67%	33.50%	53.94%	81.53%	82.02%	100.00%	-
ROE	4.63%	5.02%	2.95%	4.75%	9.18%	9.15%	12.25%	-
YoY %	-7.77%	70.17%	-37.89%	-48.26%	0.33%	-25.31%	-	-
Horiz. %	37.80%	40.98%	24.08%	38.78%	74.94%	74.69%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	120.52	131.06	128.18	128.19	160.82	151.04	153.89	-3.99%
YoY %	-8.04%	2.25%	-0.01%	-20.29%	6.48%	-1.85%	-	-
Horiz. %	78.32%	85.16%	83.29%	83.30%	104.50%	98.15%	100.00%	-
EPS	2.64	2.96	1.74	2.80	5.32	5.04	6.25	-13.37%
YoY %	-10.81%	70.11%	-37.86%	-47.37%	5.56%	-19.36%	-	-
Horiz. %	42.24%	47.36%	27.84%	44.80%	85.12%	80.64%	100.00%	-
DPS	1.50	0.95	2.00	2.25	2.25	2.00	2.00	-4.67%
YoY %	57.89%	-52.50%	-11.11%	0.00%	12.50%	0.00%	-	-
Horiz. %	75.00%	47.50%	100.00%	112.50%	112.50%	100.00%	100.00%	-
NAPS	0.57	0.59	0.59	0.59	0.58	0.55	0.51	1.87%
YoY %	-3.39%	0.00%	0.00%	1.72%	5.45%	7.84%	-	-
Horiz. %	111.76%	115.69%	115.69%	115.69%	113.73%	107.84%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 281,140
RPS	71.42	75.02	69.65	69.94	87.29	82.64	83.44	-2.55%
YoY %	-4.80%	7.71%	-0.41%	-19.88%	5.63%	-0.96%	-	-
Horiz. %	85.59%	89.91%	83.47%	83.82%	104.61%	99.04%	100.00%	-
EPS	1.56	1.70	0.95	1.53	2.89	2.75	3.39	-12.12%
YoY %	-8.24%	78.95%	-37.91%	-47.06%	5.09%	-18.88%	-	-
Horiz. %	46.02%	50.15%	28.02%	45.13%	85.25%	81.12%	100.00%	-
DPS	0.90	0.54	1.09	1.21	1.22	1.09	1.08	-2.99%
YoY %	66.67%	-50.46%	-9.92%	-0.82%	11.93%	0.93%	-	-
Horiz. %	83.33%	50.00%	100.93%	112.04%	112.96%	100.93%	100.00%	-
NAPS	0.3378	0.3377	0.3206	0.3219	0.3148	0.3009	0.2765	3.39%
YoY %	0.03%	5.33%	-0.40%	2.26%	4.62%	8.82%	-	-
Horiz. %	122.17%	122.13%	115.95%	116.42%	113.85%	108.82%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	0.80	1.17	0.415	0.43	0.435	0.495	0.355	-
P/RPS	0.66	0.89	0.32	0.34	0.27	0.33	0.23	19.19%
YoY %	-25.84%	178.12%	-5.88%	25.93%	-18.18%	43.48%	-	-
Horiz. %	286.96%	386.96%	139.13%	147.83%	117.39%	143.48%	100.00%	-
P/EPS	30.31	39.46	23.82	15.35	8.17	9.83	5.68	32.17%
YoY %	-23.19%	65.66%	55.18%	87.88%	-16.89%	73.06%	-	-
Horiz. %	533.63%	694.72%	419.37%	270.25%	143.84%	173.06%	100.00%	-
EY	3.30	2.53	4.20	6.52	12.23	10.17	17.60	-24.33%
YoY %	30.43%	-39.76%	-35.58%	-46.69%	20.26%	-42.22%	-	-
Horiz. %	18.75%	14.37%	23.86%	37.05%	69.49%	57.78%	100.00%	-
DY	1.87	0.81	4.82	5.23	5.17	4.04	5.63	-16.77%
YoY %	130.86%	-83.20%	-7.84%	1.16%	27.97%	-28.24%	-	-
Horiz. %	33.21%	14.39%	85.61%	92.90%	91.83%	71.76%	100.00%	-
P/NAPS	1.40	1.98	0.70	0.73	0.75	0.90	0.70	12.24%
YoY %	-29.29%	182.86%	-4.11%	-2.67%	-16.67%	28.57%	-	-
Horiz. %	200.00%	282.86%	100.00%	104.29%	107.14%	128.57%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	24/05/19	28/05/18	23/05/17	19/05/16	28/05/15	21/05/14	23/05/13	-
Price	0.50	1.07	0.435	0.45	0.45	0.49	0.415	-
P/RPS	0.41	0.82	0.34	0.35	0.28	0.32	0.27	7.20%
YoY %	-50.00%	141.18%	-2.86%	25.00%	-12.50%	18.52%	-	-
Horiz. %	151.85%	303.70%	125.93%	129.63%	103.70%	118.52%	100.00%	-
P/EPS	18.95	36.09	24.96	16.06	8.46	9.73	6.64	19.08%
YoY %	-47.49%	44.59%	55.42%	89.83%	-13.05%	46.54%	-	-
Horiz. %	285.39%	543.52%	375.90%	241.87%	127.41%	146.54%	100.00%	-
EY	5.28	2.77	4.01	6.23	11.83	10.28	15.06	-16.02%
YoY %	90.61%	-30.92%	-35.63%	-47.34%	15.08%	-31.74%	-	-
Horiz. %	35.06%	18.39%	26.63%	41.37%	78.55%	68.26%	100.00%	-
DY	3.00	0.89	4.60	5.00	5.00	4.08	4.82	-7.59%
YoY %	237.08%	-80.65%	-8.00%	0.00%	22.55%	-15.35%	-	-
Horiz. %	62.24%	18.46%	95.44%	103.73%	103.73%	84.65%	100.00%	-
P/NAPS	0.88	1.81	0.74	0.76	0.78	0.89	0.81	1.39%
YoY %	-51.38%	144.59%	-2.63%	-2.56%	-12.36%	9.88%	-	-
Horiz. %	108.64%	223.46%	91.36%	93.83%	96.30%	109.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos