[PANSAR] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 48.64%
YoY- -58.66%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 366,908 394,644 360,396 354,492 344,864 334,412 449,776 -12.66%
PBT 8,786 12,276 10,534 8,008 5,548 3,768 20,928 -43.84%
Tax -2,640 -3,452 -2,655 -2,154 -1,610 -1,336 -6,043 -42.33%
NP 6,146 8,824 7,879 5,853 3,938 2,432 14,885 -44.46%
-
NP to SH 6,146 8,824 7,879 5,853 3,938 2,432 14,885 -44.46%
-
Tax Rate 30.05% 28.12% 25.20% 26.90% 29.02% 35.46% 28.88% -
Total Cost 360,762 385,820 352,517 348,638 340,926 331,980 434,891 -11.68%
-
Net Worth 162,030 167,544 165,374 162,178 160,332 160,290 162,410 -0.15%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 11,174 - 6,306 - 12,657 - - -
Div Payout % 181.82% - 80.04% - 321.43% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 162,030 167,544 165,374 162,178 160,332 160,290 162,410 -0.15%
NOSH 279,363 279,240 280,295 279,617 281,285 276,363 280,018 -0.15%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.68% 2.24% 2.19% 1.65% 1.14% 0.73% 3.31% -
ROE 3.79% 5.27% 4.76% 3.61% 2.46% 1.52% 9.17% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 131.34 141.33 128.58 126.78 122.60 121.00 160.62 -12.52%
EPS 2.20 3.16 2.81 2.09 1.40 0.88 5.32 -44.40%
DPS 4.00 0.00 2.25 0.00 4.50 0.00 0.00 -
NAPS 0.58 0.60 0.59 0.58 0.57 0.58 0.58 0.00%
Adjusted Per Share Value based on latest NOSH - 281,395
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 71.21 76.59 69.94 68.80 66.93 64.90 87.29 -12.66%
EPS 1.19 1.71 1.53 1.14 0.76 0.47 2.89 -44.56%
DPS 2.17 0.00 1.22 0.00 2.46 0.00 0.00 -
NAPS 0.3145 0.3252 0.3209 0.3147 0.3112 0.3111 0.3152 -0.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.42 0.435 0.43 0.435 0.425 0.495 0.435 -
P/RPS 0.32 0.31 0.33 0.34 0.35 0.41 0.27 11.95%
P/EPS 19.09 13.77 15.30 20.78 30.36 56.25 8.18 75.67%
EY 5.24 7.26 6.54 4.81 3.29 1.78 12.22 -43.04%
DY 9.52 0.00 5.23 0.00 10.59 0.00 0.00 -
P/NAPS 0.72 0.72 0.73 0.75 0.75 0.85 0.75 -2.67%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 18/08/16 19/05/16 24/02/16 20/11/15 25/08/15 28/05/15 -
Price 0.40 0.455 0.45 0.42 0.45 0.44 0.45 -
P/RPS 0.30 0.32 0.35 0.33 0.37 0.36 0.28 4.69%
P/EPS 18.18 14.40 16.01 20.06 32.14 50.00 8.47 66.16%
EY 5.50 6.95 6.25 4.98 3.11 2.00 11.81 -39.83%
DY 10.00 0.00 5.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.76 0.72 0.79 0.76 0.78 -7.82%

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